Detached IG8 6 beds 6 baths

Regents Drive, Repton Park, Woodford Green, Essex IG8

London, England · IG8

Initial Investment

First Year

£522,250First Year

Profit From Rental Income

After 5 Years

£71,943

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£197,655

↗ 14%After 5 Years

Return On Investment

52%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£69,600	£70,644	£71,704	£73,496	£75,334	£360,778
Total Expenses	£54,114	£54,231	£54,347	£54,537	£54,731	£271,959
Profit Before Tax	£15,486	£16,413	£17,357	£18,960	£20,603	£88,819
Profit After Tax	£12,544	£13,295	£14,059	£15,357	£16,688	£71,943
Change In Property Value	£15	£29,000	£51,766	£68,885	£47,990	£197,655
Net Return	£12,558	£42,295	£65,825	£84,242	£64,678	£269,599
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	8%	13%	16%	12%	52%

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