Terraced IG1 3 beds 1 bath

Windsor Road, Ilford, Essex IG1

London, England · IG1

Initial Investment

First Year

£91,400First Year

Profit From Rental Income

After 5 Years

£20,700

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£40,076

↗ 14%After 5 Years

Return On Investment

66%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,176	£16,419	£16,665	£17,082	£17,509	£83,850
Total Expenses	£11,577	£11,614	£11,649	£11,701	£11,754	£58,295
Profit Before Tax	£4,599	£4,805	£5,016	£5,381	£5,754	£25,555
Profit After Tax	£3,725	£3,892	£4,063	£4,358	£4,661	£20,700
Change In Property Value	£3	£5,880	£10,496	£13,967	£9,730	£40,076
Net Return	£3,728	£9,772	£14,559	£18,325	£14,391	£60,776
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	4%	11%	16%	20%	16%	66%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change