Flat
IG1
0 beds
1 bath
Britannia Road, Ilford IG1
London, England · IG1
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£4,708
↗ 9%After 5 Years
Change In Property Value
£23,173
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,348 | £9,488 | £9,631 | £9,871 | £10,118 | £48,456 |
| Total Expenses | £8,405 | £8,469 | £8,524 | £8,590 | £8,657 | £42,644 |
| Profit Before Tax | £943 | £1,020 | £1,107 | £1,282 | £1,461 | £5,812 |
| Profit After Tax | £764 | £826 | £896 | £1,038 | £1,183 | £4,708 |
| Change In Property Value | £2 | £3,400 | £6,069 | £8,076 | £5,626 | £23,173 |
| Net Return | £766 | £4,226 | £6,966 | £9,114 | £6,810 | £27,882 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 8% | 13% | 18% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change