Flat IG6 1 bed 1 bath

Shakespeare Square, Ilford IG6

London, England · IG6

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£1,560

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£31,352

↗ 14%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,584	£10,743	£10,904	£11,176	£11,456	£54,863
Total Expenses	£10,459	£10,525	£10,582	£10,651	£10,721	£52,937
Profit Before Tax	£125	£218	£322	£526	£735	£1,926
Profit After Tax	£102	£177	£261	£426	£595	£1,560
Change In Property Value	£2	£4,600	£8,211	£10,927	£7,612	£31,352
Net Return	£104	£4,777	£8,472	£11,352	£8,207	£32,912
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	7%	12%	16%	12%	47%

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