Flat
IG6
2 beds
1 bath
Brunswick Gardens, Hainault IG6
London, England · IG6
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£14,938
↗ 18%After 5 Years
Change In Property Value
£28,388
↗ 10%After 5 Years
Return On Investment
51%
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 | £17,760 | £18,026 | £18,477 | £18,939 | £19,507 | £92,710 |
| Total Expenses | £14,687 | £14,759 | £14,847 | £14,937 | £15,037 | £74,267 |
| Profit Before Tax | £3,073 | £3,267 | £3,630 | £4,002 | £4,470 | £18,442 |
| Profit After Tax | £2,489 | £2,646 | £2,940 | £3,241 | £3,621 | £14,938 |
| Change In Property Value | £3 | £3 | £5,500 | £9,818 | £13,065 | £28,388 |
| Net Return | £2,492 | £2,649 | £8,440 | £13,059 | £16,686 | £43,326 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change