Flat
IG2
1 bed
1 bath
City Gate House, Eastern Avenue, Ilford IG2
London, England · IG2
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£4,751
↗ 7%After 5 Years
Change In Property Value
£30,671
↗ 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 | £11,256 | £11,425 | £11,596 | £11,886 | £12,183 | £58,346 |
| Total Expenses | £10,365 | £10,432 | £10,490 | £10,561 | £10,633 | £52,481 |
| Profit Before Tax | £891 | £993 | £1,106 | £1,325 | £1,550 | £5,866 |
| Profit After Tax | £722 | £804 | £896 | £1,073 | £1,256 | £4,751 |
| Change In Property Value | £2 | £4,500 | £8,033 | £10,689 | £7,447 | £30,671 |
| Net Return | £724 | £5,304 | £8,929 | £11,763 | £8,702 | £35,422 |
| 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