Flat IG3 1 bed 1 bath

Elgin Road, Seven Kings IG3

London, England · IG3

Initial Investment

First Year

£63,250First Year

Profit From Rental Income

After 5 Years

£9,162

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£21,420

↗ 10%After 5 Years

Return On Investment

48%

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	£13,392	£13,593	£13,933	£14,281	£14,709	£69,908
Total Expenses	£11,572	£11,638	£11,715	£11,793	£11,879	£58,597
Profit Before Tax	£1,820	£1,955	£2,218	£2,488	£2,830	£11,311
Profit After Tax	£1,474	£1,584	£1,797	£2,015	£2,293	£9,162
Change In Property Value	£2	£2	£4,150	£7,408	£9,858	£21,420
Net Return	£1,476	£1,586	£5,947	£9,423	£12,150	£30,582
Return From Rental Income (%)	2%	3%	3%	3%	4%	14%
Total Net Return (%)	2%	3%	9%	15%	19%	48%

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