Flat
IG1
2 beds
2 baths
Centreway Apartments, Ilford IG1
London, England · IG1
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£12,361
↗ 17%After 5 Years
Change In Property Value
£25,291
↗ 10%After 5 Years
Return On Investment
51%
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 | £15,816 | £16,053 | £16,455 | £16,866 | £17,372 | £82,562 |
| Total Expenses | £13,302 | £13,372 | £13,455 | £13,540 | £13,633 | £67,301 |
| Profit Before Tax | £2,514 | £2,682 | £3,000 | £3,326 | £3,739 | £15,260 |
| Profit After Tax | £2,036 | £2,172 | £2,430 | £2,694 | £3,028 | £12,361 |
| Change In Property Value | £2 | £2 | £4,900 | £8,747 | £11,639 | £25,291 |
| Net Return | £2,039 | £2,174 | £7,330 | £11,441 | £14,668 | £37,652 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change