Detached
IG7
2 beds
1 bath
Old Savills Cottages, Chigwell IG7
London, England · IG7
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£45,042
↗ 28%After 5 Years
Change In Property Value
£51,614
↗ 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 | £33,504 | £34,007 | £34,857 | £35,728 | £36,800 | £174,895 |
| Total Expenses | £23,688 | £23,750 | £23,845 | £23,944 | £24,061 | £119,288 |
| Profit Before Tax | £9,816 | £10,257 | £11,011 | £11,785 | £12,739 | £55,608 |
| Profit After Tax | £7,951 | £8,308 | £8,919 | £9,546 | £10,318 | £45,042 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £7,956 | £8,313 | £18,919 | £27,396 | £34,072 | £96,656 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 5% | 5% | 12% | 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