Flat IG8 0 beds 0 baths

The Broadway, Woodford Green IG8

London, England · IG8

Initial Investment

First Year

£542,250First Year

Profit From Rental Income

After 5 Years

£68,149

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£204,471

↗ 14%After 5 Years

Return On Investment

50%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£72,000	£73,080	£74,176	£76,031	£77,931	£373,218
Total Expenses	£57,463	£57,621	£57,771	£57,998	£58,231	£289,084
Profit Before Tax	£14,538	£15,459	£16,405	£18,032	£19,700	£84,135
Profit After Tax	£11,775	£12,522	£13,288	£14,606	£15,957	£68,149
Change In Property Value	£15	£30,000	£53,551	£71,260	£49,645	£204,471
Net Return	£11,790	£42,522	£66,839	£85,867	£65,602	£272,620
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	2%	8%	12%	16%	12%	50%

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