Detached
IG7
4 beds
2 baths
Lyndhurst Rise, Chigwell IG7
London, England · IG7
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£52,296
↗ 12%After 5 Years
Change In Property Value
£170,393
↗ 14%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £57,504 | £58,367 | £59,242 | £60,723 | £62,241 | £298,077 |
| Total Expenses | £46,469 | £46,568 | £46,666 | £46,824 | £46,987 | £233,514 |
| Profit Before Tax | £11,035 | £11,799 | £12,576 | £13,899 | £15,254 | £64,563 |
| Profit After Tax | £8,938 | £9,557 | £10,187 | £11,258 | £12,356 | £52,296 |
| Change In Property Value | £13 | £25,000 | £44,625 | £59,384 | £41,371 | £170,393 |
| Net Return | £8,951 | £34,557 | £54,812 | £70,642 | £53,727 | £222,689 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 8% | 12% | 16% | 12% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change