Flat IG1 1 bed 1 bath

Mount Pleasant, Ilford IG1

London, England · IG1

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£11,118

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£23,743

↗ 10%After 5 Years

Return On Investment

50%

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	£14,856	£15,079	£15,456	£15,842	£16,317	£77,550
Total Expenses	£12,611	£12,679	£12,760	£12,842	£12,932	£63,825
Profit Before Tax	£2,245	£2,400	£2,696	£3,000	£3,385	£13,726
Profit After Tax	£1,819	£1,944	£2,184	£2,430	£2,742	£11,118
Change In Property Value	£2	£2	£4,600	£8,211	£10,927	£23,743
Net Return	£1,821	£1,946	£6,784	£10,641	£13,669	£34,860
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	20%	50%

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