Flat
IG2
1 bed
1 bath
Parham Drive, Ilford IG2
London, England · IG2
View property listing
Initial Investment
£69,700First YearProfit From Rental Income
£4,955
↗ 7%After 5 Years
Change In Property Value
£31,216
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,448 | £11,620 | £11,794 | £12,089 | £12,391 | £59,342 |
| Total Expenses | £10,513 | £10,580 | £10,638 | £10,710 | £10,783 | £53,224 |
| Profit Before Tax | £935 | £1,040 | £1,156 | £1,379 | £1,608 | £6,118 |
| Profit After Tax | £757 | £842 | £936 | £1,117 | £1,303 | £4,955 |
| Change In Property Value | £2 | £4,580 | £8,175 | £10,879 | £7,579 | £31,216 |
| Net Return | £760 | £5,422 | £9,111 | £11,996 | £8,882 | £36,171 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 13% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change