Flat
IG3
1 bed
1 bath
Elgin Road, Seven Kings IG3
London, England · IG3
View property listing
Initial Investment
£63,250First YearProfit From Rental Income
£6,034
↗ 10%After 5 Years
Change In Property Value
£28,285
↗ 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 | £10,992 | £11,157 | £11,324 | £11,607 | £11,898 | £56,978 |
| Total Expenses | £9,776 | £9,842 | £9,900 | £9,970 | £10,042 | £49,529 |
| Profit Before Tax | £1,216 | £1,315 | £1,424 | £1,637 | £1,856 | £7,449 |
| Profit After Tax | £985 | £1,065 | £1,154 | £1,326 | £1,503 | £6,034 |
| Change In Property Value | £2 | £4,150 | £7,408 | £9,858 | £6,868 | £28,285 |
| Net Return | £987 | £5,215 | £8,562 | £11,184 | £8,371 | £34,319 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 14% | 18% | 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