Flat
IG7
2 beds
1 bath
Trotwood, Chigwell IG7
London, England · IG7
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£13,019
↗ 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 | £16,200 | £16,443 | £16,854 | £17,275 | £17,794 | £84,566 |
| Total Expenses | £13,539 | £13,609 | £13,693 | £13,779 | £13,874 | £68,494 |
| Profit Before Tax | £2,661 | £2,834 | £3,161 | £3,496 | £3,920 | £16,073 |
| Profit After Tax | £2,156 | £2,295 | £2,560 | £2,832 | £3,175 | £13,019 |
| Change In Property Value | £3 | £3 | £5,000 | £8,925 | £11,877 | £25,807 |
| Net Return | £2,158 | £2,298 | £7,560 | £11,757 | £15,052 | £38,826 |
| 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