Flat IG1 1 bed 1 bath

Heron Court Morland Road, Ilford, Redbridge IG1

London, England · IG1

Initial Investment

First Year

£28,900First Year

Profit From Rental Income

After 5 Years

£-703

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£9,600

↗ 10%After 5 Years

Return On Investment

31%

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	£6,000	£6,090	£6,242	£6,398	£6,590	£31,321
Total Expenses	£6,290	£6,345	£6,403	£6,462	£6,524	£32,024
Profit Before Tax	£-290	£-255	£-161	£-64	£66	£-703
Profit After Tax	£-290	£-255	£-161	£-64	£66	£-703
Change In Property Value	£1	£1	£1,860	£3,320	£4,418	£9,600
Net Return	£-289	£-254	£1,699	£3,256	£4,484	£8,897
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	6%	11%	16%	31%

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