Flat IG1 1 bed 1 bath

Grange Road, Ilford IG1

London, England · IG1

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£10,259

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£22,710

↗ 10%After 5 Years

Return On Investment

49%

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	£14,208	£14,421	£14,782	£15,151	£15,606	£74,168
Total Expenses	£12,149	£12,217	£12,296	£12,376	£12,465	£61,503
Profit Before Tax	£2,059	£2,205	£2,486	£2,775	£3,141	£12,665
Profit After Tax	£1,668	£1,786	£2,014	£2,248	£2,544	£10,259
Change In Property Value	£2	£2	£4,400	£7,854	£10,452	£22,710
Net Return	£1,670	£1,788	£6,414	£10,102	£12,996	£32,969
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	10%	15%	19%	49%

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