Terraced
IG2
3 beds
1 bath
Heathside Close, Ilford IG2
London, England · IG2
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£13,443
↗ 8%After 5 Years
Change In Property Value
£54,195
↗ 10%After 5 Years
Return On Investment
39%
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 | £26,256 | £26,650 | £27,316 | £27,999 | £28,839 | £137,060 |
| Total Expenses | £23,955 | £24,006 | £24,083 | £24,162 | £24,257 | £120,464 |
| Profit Before Tax | £2,301 | £2,644 | £3,233 | £3,837 | £4,582 | £16,596 |
| Profit After Tax | £1,864 | £2,142 | £2,619 | £3,108 | £3,711 | £13,443 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £1,869 | £2,147 | £13,119 | £21,850 | £28,653 | £67,638 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change