Flat
IG8
2 beds
1 bath
St. Barnabas Road, Woodford Green, Essex IG8
London, England · IG8
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£5,579
↗ 11%After 5 Years
Change In Property Value
£17,033
↗ 10%After 5 Years
Return On Investment
45%
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 | £10,656 | £10,816 | £11,086 | £11,363 | £11,704 | £55,626 |
| Total Expenses | £9,612 | £9,674 | £9,744 | £9,816 | £9,892 | £48,738 |
| Profit Before Tax | £1,044 | £1,142 | £1,342 | £1,548 | £1,812 | £6,888 |
| Profit After Tax | £846 | £925 | £1,087 | £1,254 | £1,468 | £5,579 |
| Change In Property Value | £2 | £2 | £3,300 | £5,891 | £7,839 | £17,033 |
| Net Return | £847 | £927 | £4,387 | £7,144 | £9,306 | £22,612 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change