Flat
IG1
2 beds
1 bath
Blackthorn Road, Ilford IG1
London, England · IG1
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£15,752
↗ 18%After 5 Years
Change In Property Value
£29,420
↗ 10%After 5 Years
Return On Investment
51%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,396 | £18,672 | £19,139 | £19,617 | £20,206 | £96,030 |
| Total Expenses | £15,147 | £15,221 | £15,310 | £15,402 | £15,503 | £76,583 |
| Profit Before Tax | £3,249 | £3,451 | £3,829 | £4,215 | £4,702 | £19,447 |
| Profit After Tax | £2,632 | £2,796 | £3,101 | £3,414 | £3,809 | £15,752 |
| Change In Property Value | £3 | £3 | £5,700 | £10,175 | £13,540 | £29,420 |
| Net Return | £2,635 | £2,798 | £8,801 | £13,589 | £17,348 | £45,172 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change