Flat IG2 2 beds 2 baths

332-336 Perth Road, Gants Hill, London IG2

London, England · IG2

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£1,581

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£35,098

↗ 10%After 5 Years

Return On Investment

34%

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	£17,004	£17,259	£17,691	£18,133	£18,677	£88,763
Total Expenses	£17,190	£17,261	£17,348	£17,436	£17,533	£86,767
Profit Before Tax	£-186	£-2	£343	£697	£1,144	£1,996
Profit After Tax	£-186	£-2	£278	£565	£927	£1,581
Change In Property Value	£3	£3	£6,800	£12,138	£16,153	£35,098
Net Return	£-183	£1	£7,078	£12,703	£17,079	£36,679
Return From Rental Income (%)	0%	0%	0%	1%	1%	1%
Total Net Return (%)	0%	0%	7%	12%	16%	34%

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