Flat
IG1
2 beds
2 baths
Flat 26 Spectrum Tower, 2-20 Hainault Street, Ilford IG1
London, England · IG1
View property listing
Initial Investment
£78,450First YearProfit From Rental Income
£13,401
↗ 17%After 5 Years
Change In Property Value
£26,530
↗ 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 | £16,596 | £16,845 | £17,266 | £17,698 | £18,229 | £86,633 |
| Total Expenses | £13,856 | £13,927 | £14,012 | £14,099 | £14,195 | £70,089 |
| Profit Before Tax | £2,740 | £2,918 | £3,254 | £3,599 | £4,034 | £16,544 |
| Profit After Tax | £2,219 | £2,364 | £2,636 | £2,915 | £3,267 | £13,401 |
| Change In Property Value | £3 | £3 | £5,140 | £9,175 | £12,209 | £26,530 |
| Net Return | £2,222 | £2,366 | £7,776 | £12,090 | £15,477 | £39,931 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| 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