Flat IG1 3 beds 2 baths

Blackthorn Road, Ilford IG1

London, England · IG1

Initial Investment

First Year

£161,750First Year

Profit From Rental Income

After 5 Years

£15,618

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£51,098

↗ 10%After 5 Years

Return On Investment

41%

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	£27,228	£27,636	£28,327	£29,036	£29,907	£142,134
Total Expenses	£24,362	£24,449	£24,561	£24,676	£24,805	£122,852
Profit Before Tax	£2,866	£3,188	£3,767	£4,360	£5,101	£19,282
Profit After Tax	£2,322	£2,582	£3,051	£3,532	£4,132	£15,618
Change In Property Value	£5	£5	£9,900	£17,672	£23,516	£51,098
Net Return	£2,326	£2,587	£12,951	£21,203	£27,648	£66,716
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	1%	2%	8%	13%	17%	41%

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