Flat
IG8
1 bed
1 bath
Vicarage Road, Woodford Green IG8
London, England · IG8
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£12,790
↗ 17%After 5 Years
Change In Property Value
£25,807
↗ 10%After 5 Years
Return On Investment
51%
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 | £16,140 | £16,382 | £16,792 | £17,211 | £17,728 | £84,253 |
| Total Expenses | £13,533 | £13,603 | £13,687 | £13,773 | £13,867 | £68,462 |
| Profit Before Tax | £2,607 | £2,779 | £3,105 | £3,439 | £3,861 | £15,791 |
| Profit After Tax | £2,112 | £2,251 | £2,515 | £2,785 | £3,127 | £12,790 |
| Change In Property Value | £3 | £3 | £5,000 | £8,925 | £11,877 | £25,807 |
| Net Return | £2,114 | £2,254 | £7,515 | £11,711 | £15,004 | £38,598 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change