Flat
IG7
2 beds
1 bath
Trotwood, Chigwell IG7
London, England · IG7
View property listing
Initial Investment
£57,998First YearProfit From Rental Income
£-301
↘ -1%After 5 Years
Change In Property Value
£25,899
↗ 14%After 5 Years
Return On Investment
44%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,736 | £8,867 | £9,000 | £9,225 | £9,456 | £45,284 |
| Total Expenses | £8,987 | £9,050 | £9,104 | £9,168 | £9,234 | £45,543 |
| Profit Before Tax | £-251 | £-183 | £-104 | £57 | £222 | £-259 |
| Profit After Tax | £-251 | £-183 | £-104 | £57 | £179 | £-301 |
| Change In Property Value | £2 | £3,800 | £6,783 | £9,026 | £6,288 | £25,899 |
| Net Return | £-249 | £3,617 | £6,679 | £9,083 | £6,468 | £25,598 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 0% | 6% | 12% | 16% | 11% | 44% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change