Flat IG1 2 beds 2 baths

Blackthorn Road, Ilford IG1

London, England · IG1

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£4,892

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£28,388

↗ 10%After 5 Years

Return On Investment

39%

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	£15,120	£15,347	£15,730	£16,124	£16,607	£78,928
Total Expenses	£14,423	£14,491	£14,573	£14,656	£14,747	£72,889
Profit Before Tax	£697	£855	£1,158	£1,468	£1,861	£6,039
Profit After Tax	£565	£693	£938	£1,189	£1,507	£4,892
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£568	£696	£6,438	£11,007	£14,572	£33,280
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	8%	13%	17%	39%

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