Flat IG1 1 bed 1 bath

Mansfield Road, Ilford IG1

London, England · IG1

Initial Investment

First Year

£59,498First Year

Profit From Rental Income

After 5 Years

£8,112

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£20,129

↗ 10%After 5 Years

Return On Investment

47%

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	£12,588	£12,777	£13,096	£13,424	£13,826	£65,711
Total Expenses	£10,995	£11,060	£11,135	£11,212	£11,295	£55,697
Profit Before Tax	£1,593	£1,717	£1,961	£2,212	£2,532	£10,015
Profit After Tax	£1,290	£1,391	£1,589	£1,792	£2,051	£8,112
Change In Property Value	£2	£2	£3,900	£6,961	£9,264	£20,129
Net Return	£1,292	£1,392	£5,489	£8,753	£11,314	£28,241
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	2%	2%	9%	15%	19%	47%

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