Semi Detached
IG2
2 beds
1 bath
Buntingbridge Road, Ilford IG2
London, England · IG2
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£34,901
↗ 24%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
56%
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 | £28,728 | £29,159 | £29,888 | £30,635 | £31,554 | £149,964 |
| Total Expenses | £21,227 | £21,281 | £21,365 | £21,450 | £21,553 | £106,876 |
| Profit Before Tax | £7,501 | £7,878 | £8,523 | £9,185 | £10,001 | £43,088 |
| Profit After Tax | £6,076 | £6,381 | £6,904 | £7,440 | £8,101 | £34,901 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £6,081 | £6,386 | £15,904 | £23,505 | £29,479 | £81,354 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change