Flat IG1 2 beds 1 bath

Kensington Gardens, Ilford IG1

London, England · IG1

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£17,899

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£32,001

↗ 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	£20,016	£20,316	£20,824	£21,345	£21,985	£104,486
Total Expenses	£16,301	£16,377	£16,471	£16,567	£16,673	£82,388
Profit Before Tax	£3,715	£3,939	£4,354	£4,778	£5,312	£22,098
Profit After Tax	£3,009	£3,191	£3,526	£3,870	£4,303	£17,899
Change In Property Value	£3	£3	£6,200	£11,067	£14,727	£32,001
Net Return	£3,012	£3,194	£9,726	£14,938	£19,030	£49,900
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
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