Flat
IG7
2 beds
1 bath
Trotwood, Chigwell IG7
London, England · IG7
View property listing
Initial Investment
£57,998First YearProfit From Rental Income
£-7,091
↘ -12%After 5 Years
Change In Property Value
£19,613
↗ 10%After 5 Years
Return On Investment
22%
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 | £8,736 | £8,867 | £9,089 | £9,316 | £9,595 | £45,603 |
| Total Expenses | £10,412 | £10,471 | £10,536 | £10,602 | £10,673 | £52,694 |
| Profit Before Tax | £-1,676 | £-1,604 | £-1,447 | £-1,287 | £-1,078 | £-7,091 |
| Profit After Tax | £-1,676 | £-1,604 | £-1,447 | £-1,287 | £-1,078 | £-7,091 |
| Change In Property Value | £2 | £2 | £3,800 | £6,783 | £9,026 | £19,613 |
| Net Return | £-1,674 | £-1,602 | £2,353 | £5,496 | £7,949 | £12,522 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 14% | 22% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change