Flat
IG1
1 bed
1 bath
Raphael House, 250 High Road, Ilford, Essex IG1
London, England · IG1
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£754
↗ 1%After 5 Years
Change In Property Value
£19,613
↗ 10%After 5 Years
Return On Investment
35%
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 | £10,452 | £10,609 | £10,874 | £11,146 | £11,480 | £54,561 |
| Total Expenses | £10,583 | £10,645 | £10,715 | £10,786 | £10,862 | £53,591 |
| Profit Before Tax | £-131 | £-36 | £159 | £360 | £618 | £970 |
| Profit After Tax | £-131 | £-36 | £129 | £292 | £501 | £754 |
| Change In Property Value | £2 | £2 | £3,800 | £6,783 | £9,026 | £19,613 |
| Net Return | £-130 | £-34 | £3,929 | £7,075 | £9,527 | £20,367 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change