Terraced
IG3
3 beds
1 bath
Westwood Road, Ilford IG3
London, England · IG3
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£30,431
↗ 20%After 5 Years
Change In Property Value
£63,386
↗ 14%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,648 | £25,018 | £25,393 | £26,028 | £26,679 | £127,765 |
| Total Expenses | £17,926 | £17,976 | £18,023 | £18,097 | £18,173 | £90,196 |
| Profit Before Tax | £6,722 | £7,042 | £7,370 | £7,930 | £8,505 | £37,569 |
| Profit After Tax | £5,445 | £5,704 | £5,969 | £6,424 | £6,889 | £30,431 |
| Change In Property Value | £5 | £9,300 | £16,601 | £22,091 | £15,390 | £63,386 |
| Net Return | £5,449 | £15,004 | £22,570 | £28,514 | £22,279 | £93,817 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 4% | 10% | 15% | 19% | 15% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change