Flat
IG2
1 bed
1 bath
Gateway Court, 5-7, Parham Drive, Gants Hill IG2
London, England · IG2
View property listing
Initial Investment
£62,500First YearProfit From Rental Income
£3,548
↗ 6%After 5 Years
Change In Property Value
£27,944
↗ 14%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,248 | £10,402 | £10,558 | £10,822 | £11,092 | £53,121 |
| Total Expenses | £9,621 | £9,686 | £9,743 | £9,811 | £9,881 | £48,741 |
| Profit Before Tax | £627 | £716 | £815 | £1,011 | £1,212 | £4,381 |
| Profit After Tax | £508 | £580 | £660 | £819 | £981 | £3,548 |
| Change In Property Value | £2 | £4,100 | £7,319 | £9,739 | £6,785 | £27,944 |
| Net Return | £510 | £4,680 | £7,979 | £10,558 | £7,766 | £31,493 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 7% | 13% | 17% | 12% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change