Flat IG1 1 bed 1 bath

Forsythia Close, Ilford IG1

London, England · IG1

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£3,703

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£25,807

↗ 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	£13,752	£13,958	£14,307	£14,665	£15,105	£71,787
Total Expenses	£13,294	£13,361	£13,438	£13,518	£13,605	£67,216
Profit Before Tax	£458	£598	£869	£1,147	£1,500	£4,572
Profit After Tax	£371	£484	£704	£929	£1,215	£3,703
Change In Property Value	£3	£3	£5,000	£8,925	£11,877	£25,807
Net Return	£374	£487	£5,704	£9,854	£13,092	£29,510
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	0%	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