Flat
IG2
2 beds
1 bath
Royal Crescent, Ilford IG2
London, England · IG2
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£8,524
↗ 9%After 5 Years
Change In Property Value
£39,531
↗ 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 | £14,496 | £14,713 | £14,934 | £15,307 | £15,690 | £75,141 |
| Total Expenses | £12,780 | £12,852 | £12,915 | £12,994 | £13,075 | £64,617 |
| Profit Before Tax | £1,716 | £1,861 | £2,019 | £2,313 | £2,615 | £10,524 |
| Profit After Tax | £1,390 | £1,508 | £1,635 | £1,874 | £2,118 | £8,524 |
| Change In Property Value | £3 | £5,800 | £10,353 | £13,777 | £9,598 | £39,531 |
| Net Return | £1,393 | £7,308 | £11,988 | £15,651 | £11,716 | £48,056 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 2% | 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