Flat
IG1
1 bed
1 bath
Green Lane, Ilford IG1
London, England · IG1
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£5,882
↗ 10%After 5 Years
Change In Property Value
£25,218
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,176 | £10,329 | £10,484 | £10,746 | £11,014 | £52,748 |
| Total Expenses | £8,970 | £9,035 | £9,092 | £9,160 | £9,229 | £45,486 |
| Profit Before Tax | £1,206 | £1,293 | £1,392 | £1,586 | £1,785 | £7,262 |
| Profit After Tax | £977 | £1,048 | £1,127 | £1,285 | £1,446 | £5,882 |
| Change In Property Value | £2 | £3,700 | £6,605 | £8,789 | £6,123 | £25,218 |
| Net Return | £979 | £4,748 | £7,732 | £10,073 | £7,569 | £31,100 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 8% | 14% | 18% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change