Flat
IG2
1 bed
1 bath
Springfield Drive, Catherine Court IG2
London, England · IG2
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£-2,196
↘ -3%After 5 Years
Change In Property Value
£23,226
↗ 10%After 5 Years
Return On Investment
31%
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 | £11,256 | £11,425 | £11,710 | £12,003 | £12,363 | £58,758 |
| Total Expenses | £12,052 | £12,115 | £12,187 | £12,260 | £12,339 | £60,953 |
| Profit Before Tax | £-796 | £-691 | £-476 | £-257 | £25 | £-2,196 |
| Profit After Tax | £-796 | £-691 | £-476 | £-257 | £25 | £-2,196 |
| Change In Property Value | £2 | £2 | £4,500 | £8,033 | £10,689 | £23,226 |
| Net Return | £-794 | £-688 | £4,024 | £7,776 | £10,714 | £21,031 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 16% | 31% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change