Flat
IG3
0 beds
0 baths
Kingswood Road, Ilford IG3
London, England · IG3
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£63,838
↗ 21%After 5 Years
Change In Property Value
£92,906
↗ 10%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £57,000 | £57,855 | £59,301 | £60,784 | £62,607 | £297,548 |
| Total Expenses | £43,408 | £43,539 | £43,727 | £43,919 | £44,144 | £218,736 |
| Profit Before Tax | £13,593 | £14,316 | £15,575 | £16,865 | £18,464 | £78,812 |
| Profit After Tax | £11,010 | £11,596 | £12,616 | £13,661 | £14,956 | £63,838 |
| Change In Property Value | £9 | £9 | £18,000 | £32,131 | £42,757 | £92,906 |
| Net Return | £11,019 | £11,605 | £30,616 | £45,791 | £57,712 | £156,744 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change