Flat IG1 2 beds 2 baths

Blackthorn Road, Ilford IG1

London, England · IG1

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£24,985

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£28,388

↗ 10%After 5 Years

Return On Investment

63%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,400	£20,706	£21,224	£21,754	£22,407	£106,491
Total Expenses	£14,951	£15,027	£15,122	£15,219	£15,327	£75,645
Profit Before Tax	£5,449	£5,679	£6,102	£6,535	£7,080	£30,845
Profit After Tax	£4,414	£4,600	£4,942	£5,294	£5,735	£24,985
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£4,417	£4,603	£10,442	£15,111	£18,799	£53,373
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	5%	5%	12%	18%	22%	63%

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