Flat IG2 1 bed 1 bath

Eastern Avenue, Ilford IG2

London, England · IG2

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£-4,060

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£18,065

↗ 10%After 5 Years

Return On Investment

26%

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	£8,748	£8,879	£9,101	£9,329	£9,609	£45,666
Total Expenses	£9,818	£9,877	£9,942	£10,009	£10,079	£49,725
Profit Before Tax	£-1,070	£-998	£-841	£-680	£-471	£-4,060
Profit After Tax	£-1,070	£-998	£-841	£-680	£-471	£-4,060
Change In Property Value	£2	£2	£3,500	£6,248	£8,314	£18,065
Net Return	£-1,068	£-996	£2,659	£5,568	£7,843	£14,005
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	-2%	-2%	5%	10%	15%	26%

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