Flat IG1 1 bed 1 bath

Mansfield Road, Ilford, London IG1

London, England · IG1

Initial Investment

First Year

£88,247First Year

Profit From Rental Income

After 5 Years

£13,621

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£38,849

↗ 14%After 5 Years

Return On Investment

59%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,672	£15,907	£16,146	£16,549	£16,963	£81,237
Total Expenses	£12,737	£12,810	£12,875	£12,957	£13,042	£64,422
Profit Before Tax	£2,935	£3,097	£3,270	£3,592	£3,922	£16,816
Profit After Tax	£2,377	£2,508	£2,649	£2,909	£3,176	£13,621
Change In Property Value	£3	£5,700	£10,174	£13,539	£9,432	£38,849
Net Return	£2,380	£8,208	£12,823	£16,449	£12,609	£52,469
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	9%	15%	19%	14%	59%

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