Flat
IG2
1 bed
1 bath
Gateway Court, Parham Drive, Ilford IG2
London, England · IG2
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£3,849
↗ 6%After 5 Years
Change In Property Value
£28,626
↗ 14%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,500 | £10,657 | £10,817 | £11,088 | £11,365 | £54,428 |
| Total Expenses | £9,807 | £9,873 | £9,929 | £9,998 | £10,069 | £49,676 |
| Profit Before Tax | £693 | £785 | £888 | £1,089 | £1,296 | £4,752 |
| Profit After Tax | £562 | £636 | £719 | £882 | £1,050 | £3,849 |
| Change In Property Value | £2 | £4,200 | £7,497 | £9,976 | £6,950 | £28,626 |
| Net Return | £564 | £4,836 | £8,216 | £10,859 | £8,000 | £32,475 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 13% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change