Flat IG3 4 beds 2 baths

Green Lane, Ilford, Essex IG3

London, England · IG3

Initial Investment

First Year

£231,750First Year

Profit From Rental Income

After 5 Years

£40,184

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£94,738

↗ 14%After 5 Years

Return On Investment

58%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,840	£37,393	£37,953	£38,902	£39,875	£190,963
Total Expenses	£28,046	£28,151	£28,248	£28,385	£28,525	£141,354
Profit Before Tax	£8,794	£9,242	£9,706	£10,518	£11,350	£49,610
Profit After Tax	£7,123	£7,486	£7,861	£8,519	£9,194	£40,184
Change In Property Value	£7	£13,900	£24,812	£33,017	£23,002	£94,738
Net Return	£7,130	£21,386	£32,673	£41,537	£32,196	£134,922
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	9%	14%	18%	14%	58%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change