Terraced
IG1
3 beds
2 baths
The Drive, Ilford IG1
London, England · IG1
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£56,052
↗ 22%After 5 Years
Change In Property Value
£102,236
↗ 14%After 5 Years
Return On Investment
63%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £41,256 | £41,875 | £42,503 | £43,566 | £44,655 | £213,854 |
| Total Expenses | £28,757 | £28,831 | £28,904 | £29,021 | £29,141 | £144,654 |
| Profit Before Tax | £12,499 | £13,044 | £13,599 | £14,545 | £15,514 | £69,200 |
| Profit After Tax | £10,124 | £10,565 | £11,015 | £11,781 | £12,566 | £56,052 |
| Change In Property Value | £8 | £15,000 | £26,775 | £35,630 | £24,822 | £102,236 |
| Net Return | £10,132 | £25,565 | £37,790 | £47,411 | £37,389 | £158,288 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 10% | 15% | 19% | 15% | 63% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change