Flat
IG8
3 beds
1 bath
Chigwell Road, Woodford Green, Essex IG8
London, England · IG8
View property listing
Initial Investment
£60,550First YearProfit From Rental Income
£1,675
↗ 3%After 5 Years
Change In Property Value
£27,058
↗ 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 | £9,528 | £9,671 | £9,816 | £10,061 | £10,313 | £49,389 |
| Total Expenses | £9,340 | £9,404 | £9,459 | £9,526 | £9,594 | £47,322 |
| Profit Before Tax | £188 | £267 | £357 | £536 | £719 | £2,067 |
| Profit After Tax | £153 | £216 | £289 | £434 | £583 | £1,675 |
| Change In Property Value | £2 | £3,970 | £7,087 | £9,430 | £6,570 | £27,058 |
| Net Return | £155 | £4,186 | £7,375 | £9,864 | £7,152 | £28,733 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 7% | 12% | 16% | 12% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change