Flat
IG2
1 bed
1 bath
Perth Road, Ilford, Essex IG2
London, England · IG2
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£3,248
↗ 5%After 5 Years
Change In Property Value
£27,263
↗ 14%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,996 | £10,146 | £10,298 | £10,556 | £10,819 | £51,815 |
| Total Expenses | £9,435 | £9,500 | £9,556 | £9,623 | £9,692 | £47,806 |
| Profit Before Tax | £561 | £646 | £742 | £932 | £1,127 | £4,009 |
| Profit After Tax | £455 | £524 | £601 | £755 | £913 | £3,248 |
| Change In Property Value | £2 | £4,000 | £7,140 | £9,501 | £6,619 | £27,263 |
| Net Return | £457 | £4,524 | £7,741 | £10,256 | £7,532 | £30,510 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 1% | 7% | 13% | 17% | 12% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change