Flat
IG2
2 beds
2 baths
332-336 Perth Road, Gants Hill, London IG2
London, England · IG2
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£11,486
↗ 11%After 5 Years
Change In Property Value
£46,347
↗ 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 | £17,004 | £17,259 | £17,518 | £17,956 | £18,405 | £88,142 |
| Total Expenses | £14,640 | £14,715 | £14,782 | £14,868 | £14,955 | £73,961 |
| Profit Before Tax | £2,364 | £2,544 | £2,736 | £3,088 | £3,449 | £14,181 |
| Profit After Tax | £1,915 | £2,060 | £2,216 | £2,501 | £2,794 | £11,486 |
| Change In Property Value | £3 | £6,800 | £12,138 | £16,152 | £11,253 | £46,347 |
| Net Return | £1,918 | £8,860 | £14,354 | £18,654 | £14,047 | £57,833 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| 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