Flat
IG2
2 beds
2 baths
The Point, Gants Hill IG2
London, England · IG2
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£10,885
↗ 10%After 5 Years
Change In Property Value
£44,984
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,500 | £16,747 | £16,999 | £17,424 | £17,859 | £85,529 |
| Total Expenses | £14,268 | £14,343 | £14,409 | £14,493 | £14,579 | £72,091 |
| Profit Before Tax | £2,232 | £2,405 | £2,590 | £2,931 | £3,280 | £13,438 |
| Profit After Tax | £1,808 | £1,948 | £2,098 | £2,374 | £2,657 | £10,885 |
| Change In Property Value | £3 | £6,600 | £11,781 | £15,677 | £10,922 | £44,984 |
| Net Return | £1,811 | £8,548 | £13,879 | £18,051 | £13,579 | £55,869 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change