Flat
IG1
1 bed
1 bath
Conifer Court, Bluebell Way, Ilford IG1
London, England · IG1
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£3,456
↗ 5%After 5 Years
Change In Property Value
£25,291
↗ 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 | £13,476 | £13,678 | £14,020 | £14,371 | £14,802 | £70,347 |
| Total Expenses | £13,068 | £13,134 | £13,211 | £13,290 | £13,376 | £66,080 |
| Profit Before Tax | £408 | £544 | £809 | £1,080 | £1,426 | £4,267 |
| Profit After Tax | £331 | £441 | £655 | £875 | £1,155 | £3,456 |
| Change In Property Value | £2 | £2 | £4,900 | £8,747 | £11,639 | £25,291 |
| Net Return | £333 | £443 | £5,555 | £9,622 | £12,794 | £28,747 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 0% | 1% | 7% | 13% | 17% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change