Flat IG8 5 beds 2 baths

Hale End Road, Woodford Green IG8

London, England · IG8

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£47,055

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 10%After 5 Years

Return On Investment

60%

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	£35,700	£36,235	£37,141	£38,070	£39,212	£186,359
Total Expenses	£25,408	£25,507	£25,641	£25,777	£25,934	£128,267
Profit Before Tax	£10,293	£10,728	£11,501	£12,293	£13,278	£58,092
Profit After Tax	£8,337	£8,690	£9,316	£9,957	£10,755	£47,055
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£8,342	£8,695	£19,316	£27,807	£34,509	£98,669
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	5%	5%	12%	17%	21%	60%

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