Flat IG8 3 beds 1 bath

Chigwell Road, Woodford Green, Essex IG8

London, England · IG8

Initial Investment

First Year

£55,450First Year

Profit From Rental Income

After 5 Years

£-5,518

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£18,736

↗ 10%After 5 Years

Return On Investment

24%

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	£8,712	£8,843	£9,064	£9,290	£9,569	£45,478
Total Expenses	£10,072	£10,131	£10,196	£10,263	£10,333	£50,996
Profit Before Tax	£-1,360	£-1,289	£-1,133	£-973	£-764	£-5,518
Profit After Tax	£-1,360	£-1,289	£-1,133	£-973	£-764	£-5,518
Change In Property Value	£2	£2	£3,630	£6,480	£8,623	£18,736
Net Return	£-1,358	£-1,287	£2,497	£5,507	£7,858	£13,218
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-10%
Total Net Return (%)	-2%	-2%	5%	10%	14%	24%

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