Flat
IG1
1 bed
1 bath
Hainault Street, Ilford IG1
London, England · IG1
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£3,925
↗ 8%After 5 Years
Change In Property Value
£21,810
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,796 | £8,928 | £9,062 | £9,288 | £9,521 | £45,595 |
| Total Expenses | £8,028 | £8,091 | £8,145 | £8,210 | £8,276 | £40,749 |
| Profit Before Tax | £768 | £837 | £917 | £1,079 | £1,245 | £4,846 |
| Profit After Tax | £622 | £678 | £743 | £874 | £1,009 | £3,925 |
| Change In Property Value | £2 | £3,200 | £5,712 | £7,601 | £5,295 | £21,810 |
| Net Return | £624 | £3,878 | £6,455 | £8,475 | £6,304 | £25,736 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change