Semi Detached IG2 5 beds 3 baths

Wycombe Road IG2

London, England · IG2

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£41,859

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£102,236

↗ 14%After 5 Years

Return On Investment

57%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£37,500	£38,062	£38,633	£39,599	£40,589	£194,384
Total Expenses	£28,381	£28,450	£28,517	£28,624	£28,734	£142,707
Profit Before Tax	£9,119	£9,612	£10,116	£10,975	£11,855	£51,677
Profit After Tax	£7,386	£7,786	£8,194	£8,890	£9,603	£41,859
Change In Property Value	£8	£15,000	£26,775	£35,630	£24,822	£102,236
Net Return	£7,394	£22,786	£34,969	£44,520	£34,425	£144,094
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	9%	14%	18%	14%	57%

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