Flat
IG2
1 bed
1 bath
Farmview Court, Bawdsey Avenue, Newbury Park IG2
London, England · IG2
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£21,053
↗ 35%After 5 Years
Change In Property Value
£20,646
↗ 10%After 5 Years
Return On Investment
68%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,200 | £16,443 | £16,854 | £17,275 | £17,794 | £84,566 |
| Total Expenses | £11,555 | £11,625 | £11,709 | £11,795 | £11,890 | £58,575 |
| Profit Before Tax | £4,645 | £4,818 | £5,145 | £5,480 | £5,904 | £25,991 |
| Profit After Tax | £3,762 | £3,902 | £4,167 | £4,439 | £4,782 | £21,053 |
| Change In Property Value | £2 | £2 | £4,000 | £7,140 | £9,501 | £20,646 |
| Net Return | £3,764 | £3,904 | £8,167 | £11,579 | £14,284 | £41,699 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 6% | 6% | 13% | 19% | 23% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change