Flat
IG3
2 beds
1 bath
Fenman Gardens, Ilford IG3
London, England · IG3
View property listing
Initial Investment
£74,498First YearProfit From Rental Income
£8,675
↗ 12%After 5 Years
Change In Property Value
£33,396
↗ 14%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,984 | £13,179 | £13,376 | £13,711 | £14,054 | £67,304 |
| Total Expenses | £11,181 | £11,251 | £11,311 | £11,387 | £11,464 | £56,593 |
| Profit Before Tax | £1,803 | £1,928 | £2,065 | £2,324 | £2,590 | £10,710 |
| Profit After Tax | £1,460 | £1,562 | £1,673 | £1,883 | £2,098 | £8,675 |
| Change In Property Value | £2 | £4,900 | £8,746 | £11,639 | £8,108 | £33,396 |
| Net Return | £1,463 | £6,462 | £10,419 | £13,522 | £10,206 | £42,072 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change