Flat
IG4
3 beds
2 baths
Redbridge IG4
London, England · IG4
View property listing
Initial Investment
£210,750First YearProfit From Rental Income
£31,179
↗ 15%After 5 Years
Change In Property Value
£86,559
↗ 14%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £32,388 | £32,874 | £33,367 | £34,201 | £35,056 | £167,886 |
| Total Expenses | £25,670 | £25,769 | £25,859 | £25,984 | £26,112 | £129,394 |
| Profit Before Tax | £6,718 | £7,105 | £7,508 | £8,217 | £8,944 | £38,492 |
| Profit After Tax | £5,442 | £5,755 | £6,082 | £6,656 | £7,245 | £31,179 |
| Change In Property Value | £6 | £12,700 | £22,670 | £30,167 | £21,016 | £86,559 |
| Net Return | £5,448 | £18,455 | £28,751 | £36,823 | £28,261 | £117,738 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 3% | 9% | 14% | 17% | 13% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change