Flat IG8 3 beds 1 bath

Chigwell Road, Woodford Green, Essex IG8

London, England · IG8

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£-2,981

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£28,388

↗ 10%After 5 Years

Return On Investment

30%

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	£13,200	£13,398	£13,733	£14,076	£14,499	£68,906
Total Expenses	£14,231	£14,296	£14,373	£14,451	£14,536	£71,887
Profit Before Tax	£-1,031	£-898	£-640	£-375	£-37	£-2,981
Profit After Tax	£-1,031	£-898	£-640	£-375	£-37	£-2,981
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£-1,028	£-896	£4,860	£9,443	£13,027	£25,407
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-4%
Total Net Return (%)	-1%	-1%	6%	11%	15%	30%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change