Detached
IG4
3 beds
0 baths
Clayhall, Redbridge IG4
London, England · IG4
View property listing
Initial Investment
£209,000First YearProfit From Rental Income
£57,307
↗ 27%After 5 Years
Change In Property Value
£65,034
↗ 10%After 5 Years
Return On Investment
59%
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 | £42,216 | £42,849 | £43,920 | £45,018 | £46,369 | £220,373 |
| Total Expenses | £29,717 | £29,792 | £29,910 | £30,030 | £30,176 | £149,624 |
| Profit Before Tax | £12,499 | £13,058 | £14,011 | £14,988 | £16,193 | £70,749 |
| Profit After Tax | £10,124 | £10,577 | £11,349 | £12,140 | £13,116 | £57,307 |
| Change In Property Value | £6 | £6 | £12,600 | £22,491 | £29,930 | £65,034 |
| Net Return | £10,131 | £10,583 | £23,949 | £34,632 | £43,046 | £122,341 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 5% | 5% | 11% | 17% | 21% | 59% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change