Flat
IG1
1 bed
1 bath
Brisbane Road, Ilford IG1
London, England · IG1
View property listing
Initial Investment
£62,500First YearProfit From Rental Income
£20,250
↗ 32%After 5 Years
Change In Property Value
£21,162
↗ 10%After 5 Years
Return On Investment
66%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,200 | £16,443 | £16,854 | £17,275 | £17,794 | £84,566 |
| Total Expenses | £11,753 | £11,824 | £11,908 | £11,994 | £12,088 | £59,567 |
| Profit Before Tax | £4,447 | £4,619 | £4,946 | £5,282 | £5,705 | £24,999 |
| Profit After Tax | £3,602 | £3,742 | £4,007 | £4,278 | £4,621 | £20,250 |
| Change In Property Value | £2 | £2 | £4,100 | £7,319 | £9,739 | £21,162 |
| Net Return | £3,604 | £3,744 | £8,107 | £11,597 | £14,360 | £41,411 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 6% | 6% | 13% | 19% | 23% | 66% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change