Detached
IG8
4 beds
2 baths
Belmont Close, Woodford Green IG8
London, England · IG8
View property listing
Initial Investment
£502,250First YearProfit From Rental Income
£129,897
↗ 26%After 5 Years
Change In Property Value
£144,520
↗ 10%After 5 Years
Return On Investment
55%
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 | £93,804 | £95,211 | £97,591 | £100,031 | £103,032 | £489,670 |
| Total Expenses | £65,425 | £65,578 | £65,826 | £66,081 | £66,392 | £329,303 |
| Profit Before Tax | £28,379 | £29,633 | £31,765 | £33,950 | £36,640 | £160,367 |
| Profit After Tax | £22,987 | £24,003 | £25,730 | £27,499 | £29,678 | £129,897 |
| Change In Property Value | £14 | £14 | £28,001 | £49,981 | £66,510 | £144,520 |
| Net Return | £23,001 | £24,017 | £53,730 | £77,480 | £96,189 | £274,417 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 5% | 5% | 11% | 15% | 19% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change