Terraced IG4 3 beds 1 bath

Sussex Close, Ilford IG4

London, England · IG4

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£25,992

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£61,341

↗ 14%After 5 Years

Return On Investment

60%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,956	£23,300	£23,650	£24,241	£24,847	£118,994
Total Expenses	£17,274	£17,321	£17,366	£17,436	£17,507	£86,906
Profit Before Tax	£5,682	£5,979	£6,283	£6,805	£7,340	£32,089
Profit After Tax	£4,602	£4,843	£5,090	£5,512	£5,945	£25,992
Change In Property Value	£5	£9,000	£16,065	£21,378	£14,893	£61,341
Net Return	£4,607	£13,843	£21,155	£26,890	£20,839	£87,333
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	3%	9%	14%	18%	14%	60%

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