Flat IG8 2 beds 1 bath

St. Barnabas Road, Woodford Green, Essex IG8

London, England · IG8

Initial Investment

First Year

£58,600First Year

Profit From Rental Income

After 5 Years

£1,343

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£26,172

↗ 14%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,216	£9,354	£9,495	£9,732	£9,975	£47,772
Total Expenses	£9,099	£9,163	£9,218	£9,284	£9,351	£46,115
Profit Before Tax	£117	£191	£276	£448	£625	£1,657
Profit After Tax	£95	£155	£224	£363	£506	£1,343
Change In Property Value	£2	£3,840	£6,854	£9,121	£6,355	£26,172
Net Return	£97	£3,995	£7,078	£9,484	£6,860	£27,515
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	7%	12%	16%	12%	47%

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