Flat IG1 0 beds 1 bath

Hainault Street, Ilford IG1

London, England · IG1

Initial Investment

First Year

£77,750First Year

Profit From Rental Income

After 5 Years

£13,220

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£26,323

↗ 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	£16,464	£16,711	£17,129	£17,557	£18,084	£85,944
Total Expenses	£13,764	£13,834	£13,919	£14,006	£14,101	£69,623
Profit Before Tax	£2,700	£2,877	£3,210	£3,551	£3,983	£16,321
Profit After Tax	£2,187	£2,330	£2,600	£2,877	£3,226	£13,220
Change In Property Value	£3	£3	£5,100	£9,104	£12,114	£26,323
Net Return	£2,190	£2,333	£7,700	£11,980	£15,340	£39,543
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	20%	51%

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