Terraced IG1 3 beds 2 baths

St. Thomas Gardens, Ilford IG1

London, England · IG1

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£40,531

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£74,973

↗ 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	£30,252	£30,706	£31,166	£31,946	£32,744	£156,814
Total Expenses	£21,221	£21,279	£21,336	£21,424	£21,515	£106,775
Profit Before Tax	£9,031	£9,426	£9,831	£10,522	£11,230	£50,039
Profit After Tax	£7,315	£7,635	£7,963	£8,522	£9,096	£40,531
Change In Property Value	£6	£11,000	£19,635	£26,129	£18,203	£74,973
Net Return	£7,320	£18,636	£27,598	£34,651	£27,299	£115,504
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	10%	15%	19%	15%	64%

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