Detached
IG8
4 beds
2 baths
Belmont Close, Woodford Green IG8
London, England · IG8
View property listing
Initial Investment
£502,250First YearProfit From Rental Income
£69,389
↗ 14%After 5 Years
Change In Property Value
£190,840
↗ 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 | £67,200 | £68,208 | £69,231 | £70,962 | £72,736 | £348,337 |
| Total Expenses | £52,265 | £52,378 | £52,491 | £52,674 | £52,862 | £262,671 |
| Profit Before Tax | £14,935 | £15,830 | £16,740 | £18,287 | £19,873 | £85,666 |
| Profit After Tax | £12,097 | £12,822 | £13,560 | £14,813 | £16,098 | £69,389 |
| Change In Property Value | £14 | £28,000 | £49,980 | £66,510 | £46,335 | £190,840 |
| Net Return | £12,111 | £40,822 | £63,540 | £81,323 | £62,433 | £260,229 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 8% | 13% | 16% | 12% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change