Flat IG2 0 beds 0 baths

395, 397 & 397A Eastern Avenue, Gants Hill IG2

London, England · IG2

Initial Investment

First Year

£442,250First Year

Profit From Rental Income

After 5 Years

£64,812

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£170,393

↗ 14%After 5 Years

Return On Investment

53%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£62,496	£63,433	£64,385	£65,995	£67,644	£323,953
Total Expenses	£48,468	£48,612	£48,748	£48,951	£49,159	£243,938
Profit Before Tax	£14,028	£14,821	£15,637	£17,044	£18,486	£80,015
Profit After Tax	£11,362	£12,005	£12,666	£13,805	£14,973	£64,812
Change In Property Value	£13	£25,000	£44,625	£59,384	£41,371	£170,393
Net Return	£11,375	£37,006	£57,291	£73,189	£56,344	£235,205
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	3%	8%	13%	17%	13%	53%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change