Terraced
IG1
3 beds
1 bath
Windsor Road, Ilford, Essex IG1
London, England · IG1
View property listing
Initial Investment
£144,250First YearProfit From Rental Income
£32,402
↗ 22%After 5 Years
Change In Property Value
£60,660
↗ 14%After 5 Years
Return On Investment
65%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,480 | £24,847 | £25,220 | £25,850 | £26,497 | £126,894 |
| Total Expenses | £17,266 | £17,315 | £17,363 | £17,436 | £17,511 | £86,891 |
| Profit Before Tax | £7,214 | £7,532 | £7,857 | £8,414 | £8,985 | £40,003 |
| Profit After Tax | £5,843 | £6,101 | £6,364 | £6,816 | £7,278 | £32,402 |
| Change In Property Value | £4 | £8,900 | £15,887 | £21,141 | £14,728 | £60,660 |
| Net Return | £5,848 | £15,001 | £22,251 | £27,956 | £22,006 | £93,062 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 10% | 15% | 19% | 15% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change