Semi Detached IG8 4 beds 3 baths

Grosvenor Gardens, Woodford Green IG8

London, England · IG8

Initial Investment

First Year

£303,500First Year

Profit From Rental Income

After 5 Years

£43,852

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£122,683

↗ 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	£43,200	£43,848	£44,506	£45,618	£46,759	£223,931
Total Expenses	£33,778	£33,855	£33,931	£34,053	£34,177	£169,793
Profit Before Tax	£9,423	£9,993	£10,575	£11,566	£12,582	£54,138
Profit After Tax	£7,632	£8,094	£8,566	£9,368	£10,191	£43,852
Change In Property Value	£9	£18,000	£32,130	£42,756	£29,787	£122,683
Net Return	£7,641	£26,095	£40,696	£52,125	£39,978	£166,534
Return From Rental Income (%)	3%	3%	3%	3%	3%	14%
Total Net Return (%)	3%	9%	13%	17%	13%	55%

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