Flat
IG2
1 bed
1 bath
Cranbrook Road, Gants Hill, Ilford, Essex IG2
London, England · IG2
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£7,066
↗ 9%After 5 Years
Change In Property Value
£36,123
↗ 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 | £13,248 | £13,447 | £13,648 | £13,990 | £14,339 | £68,672 |
| Total Expenses | £11,851 | £11,921 | £11,982 | £12,058 | £12,136 | £59,948 |
| Profit Before Tax | £1,397 | £1,526 | £1,666 | £1,931 | £2,204 | £8,724 |
| Profit After Tax | £1,131 | £1,236 | £1,350 | £1,564 | £1,785 | £7,066 |
| Change In Property Value | £3 | £5,300 | £9,461 | £12,589 | £8,771 | £36,123 |
| Net Return | £1,134 | £6,536 | £10,810 | £14,154 | £10,555 | £43,189 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 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