Semi Detached
IG6
1 bed
2 baths
Bernards Close, Ilford, Essex IG6
London, England · IG6
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£14,226
↗ 12%After 5 Years
Change In Property Value
£51,118
↗ 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 | £17,256 | £17,515 | £17,778 | £18,222 | £18,678 | £89,448 |
| Total Expenses | £14,291 | £14,330 | £14,366 | £14,421 | £14,477 | £71,885 |
| Profit Before Tax | £2,965 | £3,185 | £3,411 | £3,801 | £4,200 | £17,563 |
| Profit After Tax | £2,401 | £2,580 | £2,763 | £3,079 | £3,402 | £14,226 |
| Change In Property Value | £4 | £7,500 | £13,388 | £17,815 | £12,411 | £51,118 |
| Net Return | £2,405 | £10,080 | £16,151 | £20,894 | £15,813 | £65,344 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 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