Detached
IG8
6 beds
6 baths
Regents Drive, Repton Park, Woodford Green, Essex IG8
London, England · IG8
View property listing
Initial Investment
£522,250First YearProfit From Rental Income
£134,604
↗ 26%After 5 Years
Change In Property Value
£149,681
↗ 10%After 5 Years
Return On Investment
54%
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 | £97,152 | £98,609 | £101,075 | £103,601 | £106,709 | £507,147 |
| Total Expenses | £67,744 | £67,901 | £68,158 | £68,422 | £68,744 | £340,969 |
| Profit Before Tax | £29,408 | £30,708 | £32,916 | £35,179 | £37,966 | £166,177 |
| Profit After Tax | £23,821 | £24,874 | £26,662 | £28,495 | £30,752 | £134,604 |
| Change In Property Value | £15 | £15 | £29,001 | £51,766 | £68,886 | £149,681 |
| Net Return | £23,835 | £24,888 | £55,663 | £80,261 | £99,638 | £284,285 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 5% | 5% | 11% | 15% | 19% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change