Flat
IG1
0 beds
1 bath
Britannia Road, Ilford IG1
London, England · IG1
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£6,009
↗ 12%After 5 Years
Change In Property Value
£17,549
↗ 10%After 5 Years
Return On Investment
45%
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 | £10,980 | £11,145 | £11,423 | £11,709 | £12,060 | £57,317 |
| Total Expenses | £9,843 | £9,905 | £9,976 | £10,048 | £10,126 | £49,899 |
| Profit Before Tax | £1,137 | £1,239 | £1,447 | £1,660 | £1,934 | £7,418 |
| Profit After Tax | £921 | £1,004 | £1,172 | £1,345 | £1,566 | £6,009 |
| Change In Property Value | £2 | £2 | £3,400 | £6,069 | £8,076 | £17,549 |
| Net Return | £923 | £1,006 | £4,572 | £7,414 | £9,643 | £23,558 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 19% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change