Flat
IG8
2 beds
1 bath
Brandesbury Square, Woodford Green IG8
London, England · IG8
View property listing
Initial Investment
£144,247First YearProfit From Rental Income
£29,361
↗ 20%After 5 Years
Change In Property Value
£45,936
↗ 10%After 5 Years
Return On Investment
52%
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 | £28,728 | £29,159 | £29,888 | £30,635 | £31,554 | £149,964 |
| Total Expenses | £22,528 | £22,617 | £22,733 | £22,852 | £22,986 | £113,716 |
| Profit Before Tax | £6,200 | £6,542 | £7,155 | £7,784 | £8,568 | £36,248 |
| Profit After Tax | £5,022 | £5,299 | £5,796 | £6,305 | £6,940 | £29,361 |
| Change In Property Value | £4 | £4 | £8,900 | £15,887 | £21,141 | £45,936 |
| Net Return | £5,026 | £5,303 | £14,696 | £22,191 | £28,081 | £75,297 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change