Flat
IG1
2 beds
1 bath
40 Pretoria Road, Ilford, Essex IG1
London, England · IG1
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£4,317
↗ 9%After 5 Years
Change In Property Value
£22,492
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,072 | £9,208 | £9,346 | £9,580 | £9,819 | £47,025 |
| Total Expenses | £8,216 | £8,280 | £8,334 | £8,400 | £8,466 | £41,696 |
| Profit Before Tax | £856 | £928 | £1,012 | £1,180 | £1,353 | £5,329 |
| Profit After Tax | £693 | £752 | £819 | £956 | £1,096 | £4,317 |
| Change In Property Value | £2 | £3,300 | £5,891 | £7,839 | £5,461 | £22,492 |
| Net Return | £695 | £4,052 | £6,710 | £8,795 | £6,557 | £26,809 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change