Terraced IG1 0 beds 4 baths

Mortlake Road, Ilford IG1

London, England · IG1

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£61,220

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£72,260

↗ 10%After 5 Years

Return On Investment

57%

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	£46,200	£46,893	£48,065	£49,267	£50,745	£241,170
Total Expenses	£32,893	£32,973	£33,101	£33,232	£33,391	£165,590
Profit Before Tax	£13,308	£13,920	£14,964	£16,035	£17,354	£75,580
Profit After Tax	£10,779	£11,275	£12,121	£12,988	£14,057	£61,220
Change In Property Value	£7	£7	£14,000	£24,990	£33,255	£72,260
Net Return	£10,786	£11,282	£26,121	£37,978	£47,312	£133,480
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	5%	5%	11%	16%	20%	57%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change