Flat IG5 1 bed 1 bath

Clayhall Avenue, Ilford IG5

London, England · IG5

Initial Investment

First Year

£77,574First Year

Profit From Rental Income

After 5 Years

£4,535

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£34,692

↗ 14%After 5 Years

Return On Investment

51%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,216	£12,399	£12,585	£12,900	£13,222	£63,323
Total Expenses	£11,410	£11,478	£11,538	£11,611	£11,686	£57,724
Profit Before Tax	£806	£921	£1,047	£1,289	£1,536	£5,599
Profit After Tax	£653	£746	£848	£1,044	£1,244	£4,535
Change In Property Value	£3	£5,090	£9,086	£12,090	£8,423	£34,692
Net Return	£655	£5,836	£9,934	£13,134	£9,667	£39,227
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	8%	13%	17%	12%	51%

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