Terraced IG4 3 beds 1 bath

Woodford Avenue, Ilford IG4

London, England · IG4

Initial Investment

First Year

£198,482First Year

Profit From Rental Income

After 5 Years

£35,338

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£81,782

↗ 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	£30,600	£31,059	£31,525	£32,313	£33,121	£158,618
Total Expenses	£22,863	£22,922	£22,979	£23,068	£23,159	£114,991
Profit Before Tax	£7,737	£8,137	£8,546	£9,245	£9,961	£43,627
Profit After Tax	£6,267	£6,591	£6,922	£7,489	£8,069	£35,338
Change In Property Value	£6	£11,999	£21,418	£28,502	£19,856	£81,782
Net Return	£6,273	£18,590	£28,341	£35,990	£27,925	£117,119
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	3%	9%	14%	18%	14%	59%

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