Terraced
IG1
3 beds
1 bath
Grange Road, Ilford IG1
London, England · IG1
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£34,706
↗ 22%After 5 Years
Change In Property Value
£64,749
↗ 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 | £26,124 | £26,516 | £26,914 | £27,586 | £28,276 | £135,416 |
| Total Expenses | £18,396 | £18,447 | £18,497 | £18,575 | £18,655 | £92,570 |
| Profit Before Tax | £7,728 | £8,069 | £8,416 | £9,011 | £9,621 | £42,846 |
| Profit After Tax | £6,260 | £6,536 | £6,817 | £7,299 | £7,793 | £34,706 |
| Change In Property Value | £5 | £9,500 | £16,958 | £22,566 | £15,721 | £64,749 |
| Net Return | £6,265 | £16,036 | £23,775 | £29,865 | £23,514 | £99,455 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 10% | 15% | 19% | 15% | 64% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change