Terraced
IG6
2 beds
1 bath
Wickets Way, Hainault IG6
London, England · IG6
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£15,276
↗ 12%After 5 Years
Change In Property Value
£54,526
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,396 | £18,672 | £18,952 | £19,426 | £19,911 | £95,357 |
| Total Expenses | £15,210 | £15,250 | £15,288 | £15,346 | £15,405 | £76,498 |
| Profit Before Tax | £3,186 | £3,422 | £3,664 | £4,080 | £4,506 | £18,859 |
| Profit After Tax | £2,581 | £2,772 | £2,968 | £3,305 | £3,650 | £15,276 |
| Change In Property Value | £4 | £8,000 | £14,280 | £19,003 | £13,239 | £54,526 |
| Net Return | £2,585 | £10,772 | £17,248 | £22,308 | £16,889 | £69,802 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change