Flat IG3 1 bed 0 baths

Breamore Court, Breamore Road IG3

London, England · IG3

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£5,515

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£27,263

↗ 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	£10,596	£10,755	£10,916	£11,189	£11,469	£54,925
Total Expenses	£9,495	£9,560	£9,618	£9,687	£9,757	£48,117
Profit Before Tax	£1,101	£1,194	£1,299	£1,502	£1,712	£6,808
Profit After Tax	£892	£968	£1,052	£1,217	£1,386	£5,515
Change In Property Value	£2	£4,000	£7,140	£9,501	£6,619	£27,263
Net Return	£894	£4,968	£8,192	£10,718	£8,006	£32,778
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	1%	8%	13%	18%	13%	54%

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