Flat
IG1
1 bed
1 bath
Chamberlain Close, Ilford IG1
London, England · IG1
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£2,468
↗ 4%After 5 Years
Change In Property Value
£23,226
↗ 10%After 5 Years
Return On Investment
38%
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 | £12,372 | £12,558 | £12,872 | £13,193 | £13,589 | £64,584 |
| Total Expenses | £12,164 | £12,229 | £12,303 | £12,379 | £12,461 | £61,536 |
| Profit Before Tax | £208 | £329 | £569 | £814 | £1,128 | £3,048 |
| Profit After Tax | £168 | £266 | £461 | £660 | £914 | £2,468 |
| Change In Property Value | £2 | £2 | £4,500 | £8,033 | £10,689 | £23,226 |
| Net Return | £171 | £269 | £4,961 | £8,692 | £11,603 | £25,695 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 0% | 7% | 13% | 17% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change