Flat
IG11
1 bed
1 bath
Harts Lane, Ashdown Court Harts Lane IG11
London, England · IG11
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£-3,156
↘ -5%After 5 Years
Change In Property Value
£20,646
↗ 10%After 5 Years
Return On Investment
29%
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 | £9,996 | £10,146 | £10,400 | £10,660 | £10,979 | £52,180 |
| Total Expenses | £10,935 | £10,996 | £11,064 | £11,134 | £11,208 | £55,336 |
| Profit Before Tax | £-939 | £-850 | £-664 | £-474 | £-229 | £-3,156 |
| Profit After Tax | £-939 | £-850 | £-664 | £-474 | £-229 | £-3,156 |
| Change In Property Value | £2 | £2 | £4,000 | £7,140 | £9,501 | £20,646 |
| Net Return | £-937 | £-848 | £3,336 | £6,666 | £9,272 | £17,490 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -2% | -1% | 5% | 11% | 15% | 29% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change