Flat
IG3
2 beds
2 baths
Tuscany House, Medici Close, Goodmayes, Essex IG3
London, England · IG3
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£4,648
↗ 5%After 5 Years
Change In Property Value
£33,033
↗ 10%After 5 Years
Return On Investment
37%
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 | £16,956 | £17,210 | £17,641 | £18,082 | £18,624 | £88,513 |
| Total Expenses | £16,392 | £16,463 | £16,549 | £16,637 | £16,734 | £82,775 |
| Profit Before Tax | £564 | £747 | £1,092 | £1,445 | £1,890 | £5,738 |
| Profit After Tax | £457 | £605 | £884 | £1,170 | £1,531 | £4,648 |
| Change In Property Value | £3 | £3 | £6,400 | £11,424 | £15,202 | £33,033 |
| Net Return | £460 | £609 | £7,284 | £12,594 | £16,733 | £37,681 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 0% | 1% | 7% | 13% | 17% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change