Flat
IG4
2 beds
1 bath
Hedgeley, Woodford Avenue, Gants Hill - Chain Free! IG4
London, England · IG4
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£15,253
↗ 13%After 5 Years
Change In Property Value
£51,799
↗ 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 | £19,380 | £19,671 | £19,966 | £20,465 | £20,977 | £100,458 |
| Total Expenses | £16,165 | £16,244 | £16,314 | £16,406 | £16,500 | £81,628 |
| Profit Before Tax | £3,216 | £3,427 | £3,652 | £4,059 | £4,477 | £18,830 |
| Profit After Tax | £2,605 | £2,776 | £2,958 | £3,288 | £3,626 | £15,253 |
| Change In Property Value | £4 | £7,600 | £13,566 | £18,053 | £12,577 | £51,799 |
| Net Return | £2,608 | £10,376 | £16,524 | £21,341 | £16,203 | £67,052 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 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