Detached IG3 4 beds 2 baths

Budoch Drive, Goodmayes IG3

London, England · IG3

Initial Investment

First Year

£342,250First Year

Profit From Rental Income

After 5 Years

£67,869

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£136,314

↗ 14%After 5 Years

Return On Investment

60%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£53,004	£53,799	£54,606	£55,971	£57,370	£274,751
Total Expenses	£37,975	£38,067	£38,158	£38,305	£38,456	£190,962
Profit Before Tax	£15,029	£15,732	£16,448	£17,666	£18,915	£83,788
Profit After Tax	£12,173	£12,743	£13,323	£14,309	£15,321	£67,869
Change In Property Value	£10	£20,000	£35,700	£47,507	£33,097	£136,314
Net Return	£12,183	£32,743	£49,023	£61,816	£48,417	£204,183
Return From Rental Income (%)	4%	4%	4%	4%	4%	20%
Total Net Return (%)	4%	10%	14%	18%	14%	60%

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