Flat
IG8
3 beds
1 bath
Croft Lodge Close, Woodford Green IG8
London, England · IG8
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£13,498
↗ 10%After 5 Years
Change In Property Value
£58,615
↗ 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 | £20,640 | £20,950 | £21,264 | £21,795 | £22,340 | £106,989 |
| Total Expenses | £17,899 | £17,980 | £18,053 | £18,148 | £18,245 | £90,324 |
| Profit Before Tax | £2,741 | £2,969 | £3,211 | £3,648 | £4,096 | £16,665 |
| Profit After Tax | £2,220 | £2,405 | £2,601 | £2,955 | £3,317 | £13,498 |
| Change In Property Value | £4 | £8,600 | £15,351 | £20,428 | £14,232 | £58,615 |
| Net Return | £2,224 | £11,005 | £17,952 | £23,383 | £17,549 | £72,113 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change