Flat
IG8
1 bed
1 bath
High Road, Woodford Green IG8
London, England · IG8
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-2,303
↘ -2%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
31%
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 | £14,400 | £14,616 | £14,981 | £15,356 | £15,817 | £75,170 |
| Total Expenses | £15,343 | £15,410 | £15,490 | £15,571 | £15,660 | £77,473 |
| Profit Before Tax | £-943 | £-794 | £-508 | £-215 | £157 | £-2,303 |
| Profit After Tax | £-943 | £-794 | £-508 | £-215 | £157 | £-2,303 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £-940 | £-791 | £5,492 | £10,495 | £14,409 | £28,666 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 31% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change