Terraced
IG3
4 beds
2 baths
South Park Drive, Ilford IG3
London, England · IG3
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£43,372
↗ 20%After 5 Years
Change In Property Value
£88,604
↗ 14%After 5 Years
Return On Investment
61%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £34,452 | £34,969 | £35,493 | £36,381 | £37,290 | £178,585 |
| Total Expenses | £24,859 | £24,923 | £24,986 | £25,085 | £25,187 | £125,040 |
| Profit Before Tax | £9,593 | £10,046 | £10,507 | £11,296 | £12,104 | £53,545 |
| Profit After Tax | £7,770 | £8,137 | £8,511 | £9,149 | £9,804 | £43,372 |
| Change In Property Value | £7 | £13,000 | £23,205 | £30,880 | £21,513 | £88,604 |
| Net Return | £7,777 | £21,137 | £31,716 | £40,029 | £31,317 | £131,976 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 4% | 10% | 15% | 19% | 14% | 61% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change