Flat
IG1
1 bed
1 bath
Heron Court IG1
London, England · IG1
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£-2,290
↘ -9%After 5 Years
Change In Property Value
£11,587
↗ 14%After 5 Years
Return On Investment
35%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,680 | £4,750 | £4,821 | £4,942 | £5,066 | £24,259 |
| Total Expenses | £5,203 | £5,260 | £5,308 | £5,362 | £5,417 | £26,550 |
| Profit Before Tax | £-523 | £-510 | £-487 | £-420 | £-351 | £-2,290 |
| Profit After Tax | £-523 | £-510 | £-487 | £-420 | £-351 | £-2,290 |
| Change In Property Value | £1 | £1,700 | £3,035 | £4,038 | £2,813 | £11,587 |
| Net Return | £-522 | £1,190 | £2,548 | £3,618 | £2,462 | £9,296 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | 4% | 10% | 14% | 9% | 35% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change