Flat IG5 2 beds 1 bath

Caernarvan Drive, Clayhall IG5

London, England · IG5

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£8,902

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£46,347

↗ 14%After 5 Years

Return On Investment

51%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,320	£16,565	£16,813	£17,234	£17,664	£84,596
Total Expenses	£14,572	£14,646	£14,712	£14,796	£14,881	£73,606
Profit Before Tax	£1,749	£1,919	£2,101	£2,438	£2,783	£10,990
Profit After Tax	£1,416	£1,554	£1,702	£1,975	£2,254	£8,902
Change In Property Value	£3	£6,800	£12,138	£16,152	£11,253	£46,347
Net Return	£1,420	£8,354	£13,840	£18,127	£13,507	£55,248
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	8%	13%	17%	13%	51%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change