Flat
IG1
1 bed
1 bath
Heron Court Morland Road, Ilford, Redbridge IG1
London, England · IG1
View property listing
Initial Investment
£28,900First YearProfit From Rental Income
£-4,875
↘ -17%After 5 Years
Change In Property Value
£9,600
↗ 10%After 5 Years
Return On Investment
16%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,112 | £5,189 | £5,318 | £5,451 | £5,615 | £26,685 |
| Total Expenses | £6,201 | £6,255 | £6,311 | £6,368 | £6,427 | £31,561 |
| Profit Before Tax | £-1,089 | £-1,066 | £-992 | £-916 | £-812 | £-4,875 |
| Profit After Tax | £-1,089 | £-1,066 | £-992 | £-916 | £-812 | £-4,875 |
| Change In Property Value | £1 | £1 | £1,860 | £3,320 | £4,418 | £9,600 |
| Net Return | £-1,088 | £-1,065 | £868 | £2,404 | £3,606 | £4,725 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change