Flat
IG4
2 beds
1 bath
The Mews, Ilford, Essex IG4
London, England · IG4
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£19,644
↗ 13%After 5 Years
Change In Property Value
£61,341
↗ 14%After 5 Years
Return On Investment
55%
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 | £18,774 | £18,859 | £18,935 | £19,036 | £19,139 | £94,742 |
| Profit Before Tax | £4,182 | £4,442 | £4,715 | £5,205 | £5,708 | £24,252 |
| Profit After Tax | £3,387 | £3,598 | £3,819 | £4,216 | £4,624 | £19,644 |
| Change In Property Value | £5 | £9,000 | £16,065 | £21,378 | £14,893 | £61,341 |
| Net Return | £3,392 | £12,598 | £19,884 | £25,595 | £19,517 | £80,985 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change