Flat IG3 3 beds 1 bath

Green Lane, Ilford IG3

London, England · IG3

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£51,003

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£115,867

↗ 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	£45,048	£45,724	£46,410	£47,570	£48,759	£233,510
Total Expenses	£33,854	£33,971	£34,081	£34,239	£34,400	£170,544
Profit Before Tax	£11,194	£11,753	£12,329	£13,331	£14,359	£62,966
Profit After Tax	£9,068	£9,520	£9,986	£10,798	£11,631	£51,003
Change In Property Value	£9	£17,000	£30,345	£40,381	£28,132	£115,867
Net Return	£9,076	£26,520	£40,332	£51,179	£39,763	£166,869
Return From Rental Income (%)	3%	3%	3%	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