Flat
L25
2 beds
2 baths
Hillside Drive, Woodford L25
Initial Investment
£158,870First YearProfit From Rental Income
£-58,551
↘ -37%After 5 Years
Change In Property Value
£82,504
↗ 28%After 5 Years
Return On Investment
15%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £11,620 | £11,670 | £11,711 | £11,753 | £11,796 | £58,551 |
| Profit Before Tax | £-11,620 | £-11,670 | £-11,711 | £-11,753 | £-11,796 | £-58,551 |
| Profit After Tax | £-11,620 | £-11,670 | £-11,711 | £-11,753 | £-11,796 | £-58,551 |
| Change In Property Value | £8,970 | £15,399 | £19,402 | £20,566 | £18,167 | £82,504 |
| Net Return | £-2,650 | £3,728 | £7,691 | £8,813 | £6,371 | £23,953 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -2% | 2% | 5% | 6% | 4% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change