Flat IG1 1 bed 1 bath

Kensington Gardens, Ilford IG1

London, England · IG1

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£10,688

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£23,226

↗ 10%After 5 Years

Return On Investment

50%

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	£14,532	£14,750	£15,119	£15,497	£15,962	£75,859
Total Expenses	£12,380	£12,448	£12,528	£12,609	£12,699	£62,664
Profit Before Tax	£2,152	£2,302	£2,591	£2,887	£3,263	£13,195
Profit After Tax	£1,743	£1,865	£2,099	£2,339	£2,643	£10,688
Change In Property Value	£2	£2	£4,500	£8,033	£10,689	£23,226
Net Return	£1,745	£1,867	£6,599	£10,371	£13,332	£33,915
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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