Flat IG8 3 beds 1 bath

Croft Lodge Close, Woodford Green IG8

London, England · IG8

Initial Investment

First Year

£139,000First Year

Profit From Rental Income

After 5 Years

£852

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£44,388

↗ 10%After 5 Years

Return On Investment

33%

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	£20,640	£20,950	£21,473	£22,010	£22,670	£107,744
Total Expenses	£21,124	£21,201	£21,297	£21,394	£21,503	£106,519
Profit Before Tax	£-484	£-252	£177	£616	£1,168	£1,225
Profit After Tax	£-484	£-252	£143	£499	£946	£852
Change In Property Value	£4	£4	£8,600	£15,351	£20,428	£44,388
Net Return	£-480	£-247	£8,743	£15,850	£21,374	£45,240
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	0%	6%	11%	15%	33%

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