Terraced
IG1
4 beds
1 bath
Henley Road, Ilford IG1
London, England · IG1
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£36,663
↗ 22%After 5 Years
Change In Property Value
£68,157
↗ 14%After 5 Years
Return On Investment
64%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,504 | £27,917 | £28,335 | £29,044 | £29,770 | £142,569 |
| Total Expenses | £19,338 | £19,392 | £19,444 | £19,525 | £19,608 | £97,307 |
| Profit Before Tax | £8,166 | £8,525 | £8,892 | £9,519 | £10,161 | £45,263 |
| Profit After Tax | £6,615 | £6,905 | £7,202 | £7,710 | £8,231 | £36,663 |
| Change In Property Value | £5 | £10,000 | £17,850 | £23,753 | £16,548 | £68,157 |
| Net Return | £6,620 | £16,905 | £25,052 | £31,464 | £24,779 | £104,820 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 10% | 15% | 19% | 15% | 64% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change