Flat
IG1
1 bed
1 bath
Blackthorn Road, Ilford IG1
London, England · IG1
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£221
↗ 0%After 5 Years
Change In Property Value
£18,581
↗ 10%After 5 Years
Return On Investment
34%
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 | £9,900 | £10,048 | £10,300 | £10,557 | £10,874 | £51,679 |
| Total Expenses | £10,132 | £10,192 | £10,260 | £10,330 | £10,404 | £51,319 |
| Profit Before Tax | £-232 | £-144 | £39 | £227 | £470 | £361 |
| Profit After Tax | £-232 | £-144 | £32 | £184 | £380 | £221 |
| Change In Property Value | £2 | £2 | £3,600 | £6,426 | £8,551 | £18,581 |
| Net Return | £-230 | £-142 | £3,632 | £6,610 | £8,932 | £18,802 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change