Flat
IG3
1 bed
1 bath
Express Drive, Goodmayes, Ilford IG3
London, England · IG3
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£-2,324
↘ -5%After 5 Years
Change In Property Value
£16,517
↗ 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 | £8,484 | £8,611 | £8,827 | £9,047 | £9,319 | £44,288 |
| Total Expenses | £9,196 | £9,255 | £9,320 | £9,386 | £9,455 | £46,612 |
| Profit Before Tax | £-712 | £-644 | £-493 | £-338 | £-137 | £-2,324 |
| Profit After Tax | £-712 | £-644 | £-493 | £-338 | £-137 | £-2,324 |
| Change In Property Value | £2 | £2 | £3,200 | £5,712 | £7,601 | £16,517 |
| Net Return | £-711 | £-642 | £2,707 | £5,374 | £7,464 | £14,192 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -1% | -1% | 6% | 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