Flat
IG1
1 bed
1 bath
Mansfield Road, Ilford IG1
London, England · IG1
View property listing
Initial Investment
£65,498First YearProfit From Rental Income
£8,186
↗ 12%After 5 Years
Change In Property Value
£29,307
↗ 14%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,820 | £11,997 | £12,177 | £12,482 | £12,794 | £61,270 |
| Total Expenses | £10,099 | £10,167 | £10,226 | £10,298 | £10,372 | £51,164 |
| Profit Before Tax | £1,721 | £1,830 | £1,951 | £2,183 | £2,421 | £10,106 |
| Profit After Tax | £1,394 | £1,482 | £1,580 | £1,768 | £1,961 | £8,186 |
| Change In Property Value | £2 | £4,300 | £7,675 | £10,214 | £7,116 | £29,307 |
| Net Return | £1,396 | £5,782 | £9,256 | £11,982 | £9,077 | £37,493 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change