Terraced
IG3
3 beds
2 baths
Dawlish Drive, Ilford, Essex IG3
London, England · IG3
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£39,520
↗ 20%After 5 Years
Change In Property Value
£81,107
↗ 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 | £31,536 | £32,009 | £32,489 | £33,301 | £34,134 | £163,470 |
| Total Expenses | £22,798 | £22,858 | £22,916 | £23,007 | £23,101 | £114,680 |
| Profit Before Tax | £8,738 | £9,152 | £9,573 | £10,294 | £11,033 | £48,790 |
| Profit After Tax | £7,078 | £7,413 | £7,754 | £8,338 | £8,936 | £39,520 |
| Change In Property Value | £6 | £11,900 | £21,242 | £28,267 | £19,692 | £81,107 |
| Net Return | £7,084 | £19,313 | £28,996 | £36,605 | £28,629 | £120,626 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 4% | 10% | 15% | 19% | 15% | 61% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change