Flat
IG3
3 beds
1 bath
Broadhurst Avenue, Seven Kings IG3
London, England · IG3
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£33,518
↗ 17%After 5 Years
Change In Property Value
£81,788
↗ 14%After 5 Years
Return On Investment
58%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,800 | £32,277 | £32,761 | £33,580 | £34,420 | £164,838 |
| Total Expenses | £24,485 | £24,583 | £24,672 | £24,796 | £24,922 | £123,458 |
| Profit Before Tax | £7,315 | £7,694 | £8,089 | £8,784 | £9,497 | £41,380 |
| Profit After Tax | £5,925 | £6,232 | £6,552 | £7,115 | £7,693 | £33,518 |
| Change In Property Value | £6 | £12,000 | £21,420 | £28,504 | £19,858 | £81,788 |
| Net Return | £5,931 | £18,233 | £27,972 | £35,619 | £27,551 | £115,306 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 9% | 14% | 18% | 14% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change