Flat IG1 1 bed 1 bath

Heron Court IG1

London, England · IG1

Initial Investment

First Year

£26,500First Year

Profit From Rental Income

After 5 Years

£-5,318

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£8,774

↗ 10%After 5 Years

Return On Investment

13%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,680	£4,750	£4,869	£4,991	£5,140	£24,430
Total Expenses	£5,840	£5,893	£5,948	£6,004	£6,062	£29,748
Profit Before Tax	£-1,160	£-1,143	£-1,079	£-1,014	£-921	£-5,318
Profit After Tax	£-1,160	£-1,143	£-1,079	£-1,014	£-921	£-5,318
Change In Property Value	£1	£1	£1,700	£3,035	£4,038	£8,774
Net Return	£-1,160	£-1,142	£621	£2,021	£3,117	£3,456
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-20%
Total Net Return (%)	-4%	-4%	2%	8%	12%	13%

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