Flat
IG2
1 bed
1 bath
Brancaster Road, Newbury Park IG2
London, England · IG2
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£-3,935
↘ -14%After 5 Years
Change In Property Value
£12,268
↗ 14%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,500 | £4,567 | £4,636 | £4,752 | £4,871 | £23,326 |
| Total Expenses | £5,346 | £5,403 | £5,450 | £5,504 | £5,558 | £27,261 |
| Profit Before Tax | £-846 | £-835 | £-814 | £-752 | £-688 | £-3,935 |
| Profit After Tax | £-846 | £-835 | £-814 | £-752 | £-688 | £-3,935 |
| Change In Property Value | £1 | £1,800 | £3,213 | £4,276 | £2,979 | £12,268 |
| Net Return | £-845 | £965 | £2,399 | £3,524 | £2,291 | £8,334 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | 3% | 9% | 13% | 8% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change