Flat
IG8
3 beds
1 bath
Glengall Road, Woodford Green IG8
London, England · IG8
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£27,688
↗ 20%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
52%
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 | £27,444 | £27,856 | £28,552 | £29,266 | £30,144 | £143,261 |
| Total Expenses | £21,606 | £21,693 | £21,806 | £21,921 | £22,052 | £109,079 |
| Profit Before Tax | £5,838 | £6,162 | £6,746 | £7,345 | £8,092 | £34,183 |
| Profit After Tax | £4,729 | £4,991 | £5,464 | £5,949 | £6,555 | £27,688 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £4,733 | £4,996 | £13,964 | £21,122 | £26,745 | £71,560 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change