Semi Detached
IG8
4 beds
1 bath
Lilian Gardens, Woodford Green IG8
London, England · IG8
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£46,406
↗ 14%After 5 Years
Change In Property Value
£129,498
↗ 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 | £45,600 | £46,284 | £46,978 | £48,153 | £49,357 | £236,372 |
| Total Expenses | £35,626 | £35,707 | £35,787 | £35,915 | £36,046 | £179,081 |
| Profit Before Tax | £9,974 | £10,577 | £11,191 | £12,238 | £13,311 | £57,291 |
| Profit After Tax | £8,079 | £8,567 | £9,065 | £9,913 | £10,782 | £46,406 |
| Change In Property Value | £10 | £19,000 | £33,915 | £45,132 | £31,442 | £129,498 |
| Net Return | £8,088 | £27,567 | £42,980 | £55,044 | £42,223 | £175,904 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 3% | 9% | 13% | 17% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change