Flat
IG3
1 bed
1 bath
Express Drive, London IG3
London, England · IG3
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£4,131
↗ 8%After 5 Years
Change In Property Value
£24,537
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,540 | £9,683 | £9,828 | £10,074 | £10,326 | £49,451 |
| Total Expenses | £8,746 | £8,810 | £8,865 | £8,932 | £9,000 | £44,352 |
| Profit Before Tax | £795 | £873 | £963 | £1,142 | £1,326 | £5,099 |
| Profit After Tax | £644 | £707 | £780 | £925 | £1,074 | £4,131 |
| Change In Property Value | £2 | £3,600 | £6,426 | £8,551 | £5,957 | £24,537 |
| Net Return | £645 | £4,307 | £7,206 | £9,477 | £7,032 | £28,667 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 13% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change