Flat IG11 2 beds 2 baths

Spacious 2-Bedroom, 2-Bathroom Flat IG11

London, England · IG11

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£-964

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£26,839

↗ 10%After 5 Years

Return On Investment

33%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,996	£13,191	£13,521	£13,859	£14,274	£67,841
Total Expenses	£13,615	£13,681	£13,757	£13,834	£13,918	£68,805
Profit Before Tax	£-619	£-490	£-236	£25	£356	£-964
Profit After Tax	£-619	£-490	£-236	£25	£356	£-964
Change In Property Value	£3	£3	£5,200	£9,282	£12,352	£26,839
Net Return	£-617	£-487	£4,964	£9,307	£12,708	£25,875
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	-1%	-1%	6%	12%	16%	33%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change