Terraced
IG6
5 beds
3 baths
Fairlop Gardens, Ilford IG6
London, England · IG6
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£27,281
↗ 12%After 5 Years
Change In Property Value
£92,012
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,056 | £31,522 | £31,995 | £32,795 | £33,614 | £160,981 |
| Total Expenses | £25,324 | £25,383 | £25,440 | £25,531 | £25,623 | £127,301 |
| Profit Before Tax | £5,732 | £6,139 | £6,554 | £7,264 | £7,991 | £33,680 |
| Profit After Tax | £4,643 | £4,973 | £5,309 | £5,884 | £6,473 | £27,281 |
| Change In Property Value | £7 | £13,500 | £24,098 | £32,067 | £22,340 | £92,012 |
| Net Return | £4,650 | £18,473 | £29,407 | £37,951 | £28,813 | £119,293 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change