Semi Detached
IG6
3 beds
1 bath
Mossford Lane, Ilford IG6
London, England · IG6
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£19,448
↗ 12%After 5 Years
Change In Property Value
£67,475
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,776 | £23,118 | £23,464 | £24,051 | £24,652 | £118,061 |
| Total Expenses | £18,704 | £18,751 | £18,796 | £18,865 | £18,936 | £94,052 |
| Profit Before Tax | £4,072 | £4,367 | £4,669 | £5,186 | £5,717 | £24,010 |
| Profit After Tax | £3,298 | £3,537 | £3,782 | £4,201 | £4,630 | £19,448 |
| Change In Property Value | £5 | £9,900 | £17,672 | £23,516 | £16,383 | £67,475 |
| Net Return | £3,303 | £13,437 | £21,453 | £27,717 | £21,013 | £86,923 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change