Detached
IG4
3 beds
0 baths
Clayhall, Redbridge IG4
London, England · IG4
View property listing
Initial Investment
£209,000First YearProfit From Rental Income
£37,181
↗ 18%After 5 Years
Change In Property Value
£85,878
↗ 14%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £32,124 | £32,606 | £33,095 | £33,922 | £34,770 | £166,518 |
| Total Expenses | £23,983 | £24,043 | £24,102 | £24,196 | £24,291 | £120,615 |
| Profit Before Tax | £8,141 | £8,563 | £8,992 | £9,727 | £10,479 | £45,902 |
| Profit After Tax | £6,594 | £6,936 | £7,284 | £7,879 | £8,488 | £37,181 |
| Change In Property Value | £6 | £12,600 | £22,491 | £29,929 | £20,851 | £85,878 |
| Net Return | £6,601 | £19,536 | £29,775 | £37,808 | £29,339 | £123,059 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 9% | 14% | 18% | 14% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change