Terraced IG1 2 beds 1 bath

Nigel Mews, Ilford IG1

London, England · IG1

Initial Investment

First Year

£123,250First Year

Profit From Rental Income

After 5 Years

£26,166

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£39,743

↗ 10%After 5 Years

Return On Investment

53%

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	£23,688	£24,043	£24,644	£25,261	£26,018	£123,655
Total Expenses	£18,144	£18,191	£18,262	£18,334	£18,421	£91,351
Profit Before Tax	£5,544	£5,853	£6,383	£6,926	£7,598	£32,304
Profit After Tax	£4,491	£4,741	£5,170	£5,610	£6,154	£26,166
Change In Property Value	£4	£4	£7,700	£13,745	£18,290	£39,743
Net Return	£4,495	£4,744	£12,870	£19,355	£24,445	£65,909
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	16%	20%	53%

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