Semi Detached
IG4
3 beds
2 baths
Peaketon Avenue, Ilford IG4
London, England · IG4
View property listing
Initial Investment
£210,750First YearProfit From Rental Income
£37,527
↗ 18%After 5 Years
Change In Property Value
£86,559
↗ 14%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £32,388 | £32,874 | £33,367 | £34,201 | £35,056 | £167,886 |
| Total Expenses | £24,170 | £24,231 | £24,291 | £24,384 | £24,481 | £121,557 |
| Profit Before Tax | £8,218 | £8,643 | £9,076 | £9,817 | £10,576 | £46,329 |
| Profit After Tax | £6,657 | £7,001 | £7,352 | £7,951 | £8,566 | £37,527 |
| Change In Property Value | £6 | £12,700 | £22,670 | £30,167 | £21,016 | £86,559 |
| Net Return | £6,663 | £19,701 | £30,022 | £38,118 | £29,582 | £124,086 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 9% | 14% | 18% | 14% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change