Flat IG3 6 beds 3 baths

Westrow Gardens, Ilford IG3

London, England · IG3

Initial Investment

First Year

£303,500First Year

Profit From Rental Income

After 5 Years

£54,509

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£122,683

↗ 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	£47,700	£48,415	£49,142	£50,370	£51,630	£247,257
Total Expenses	£35,728	£35,849	£35,963	£36,127	£36,296	£179,963
Profit Before Tax	£11,973	£12,566	£13,179	£14,243	£15,334	£67,295
Profit After Tax	£9,698	£10,179	£10,675	£11,537	£12,420	£54,509
Change In Property Value	£9	£18,000	£32,130	£42,756	£29,787	£122,683
Net Return	£9,707	£28,179	£42,805	£54,293	£42,207	£177,191
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
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