Flat
IG3
1 bed
1 bath
Express Drive, Goodmayes IG3
London, England · IG3
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£6,598
↗ 10%After 5 Years
Change In Property Value
£29,308
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,400 | £11,571 | £11,745 | £12,038 | £12,339 | £59,093 |
| Total Expenses | £10,058 | £10,125 | £10,183 | £10,254 | £10,327 | £50,947 |
| Profit Before Tax | £1,342 | £1,446 | £1,561 | £1,784 | £2,012 | £8,146 |
| Profit After Tax | £1,087 | £1,171 | £1,265 | £1,445 | £1,630 | £6,598 |
| Change In Property Value | £2 | £4,300 | £7,676 | £10,214 | £7,116 | £29,308 |
| Net Return | £1,089 | £5,472 | £8,940 | £11,659 | £8,746 | £35,906 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 14% | 18% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change