Terraced
IG3
3 beds
1 bath
Cobham Road, Ilford IG3
London, England · IG3
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£31,123
↗ 20%After 5 Years
Change In Property Value
£64,749
↗ 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 | £25,176 | £25,554 | £25,937 | £26,585 | £27,250 | £130,502 |
| Total Expenses | £18,301 | £18,351 | £18,400 | £18,475 | £18,552 | £92,078 |
| Profit Before Tax | £6,875 | £7,203 | £7,537 | £8,110 | £8,698 | £38,424 |
| Profit After Tax | £5,569 | £5,834 | £6,105 | £6,570 | £7,045 | £31,123 |
| Change In Property Value | £5 | £9,500 | £16,958 | £22,566 | £15,721 | £64,749 |
| Net Return | £5,574 | £15,334 | £23,063 | £29,135 | £22,766 | £95,872 |
| 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