Flat IG6 2 beds 1 bath

Woodhaven Gardens, Ilford, Essex IG6

London, England · IG6

Initial Investment

First Year

£75,400First Year

Profit From Rental Income

After 5 Years

£2,344

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£33,806

↗ 14%After 5 Years

Return On Investment

48%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,412	£11,583	£11,757	£12,051	£12,352	£59,155
Total Expenses	£11,121	£11,188	£11,246	£11,317	£11,390	£56,262
Profit Before Tax	£291	£395	£511	£734	£962	£2,893
Profit After Tax	£236	£320	£414	£594	£779	£2,344
Change In Property Value	£2	£4,960	£8,854	£11,782	£8,208	£33,806
Net Return	£239	£5,280	£9,267	£12,376	£8,987	£36,149
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	7%	12%	16%	12%	48%

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