Semi Detached IG8 4 beds 3 baths

Grosvenor Gardens, Woodford Green IG8

London, England · IG8

Initial Investment

First Year

£294,750First Year

Profit From Rental Income

After 5 Years

£17,117

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£90,325

↗ 10%After 5 Years

Return On Investment

36%

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	£42,000	£42,630	£43,696	£44,788	£46,132	£219,246
Total Expenses	£39,416	£39,490	£39,607	£39,728	£39,873	£198,114
Profit Before Tax	£2,584	£3,140	£4,088	£5,060	£6,259	£21,132
Profit After Tax	£2,093	£2,543	£3,312	£4,099	£5,070	£17,117
Change In Property Value	£9	£9	£17,500	£31,238	£41,569	£90,325
Net Return	£2,102	£2,552	£20,812	£35,337	£46,639	£107,442
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	7%	12%	16%	36%

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