Flat
IG2
1 bed
1 bath
Eastern Avenue, Ilford IG2
London, England · IG2
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£-4,252
↘ -8%After 5 Years
Change In Property Value
£17,549
↗ 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 | £8,496 | £8,623 | £8,839 | £9,060 | £9,332 | £44,350 |
| Total Expenses | £9,594 | £9,653 | £9,718 | £9,784 | £9,853 | £48,602 |
| Profit Before Tax | £-1,098 | £-1,030 | £-879 | £-724 | £-522 | £-4,252 |
| Profit After Tax | £-1,098 | £-1,030 | £-879 | £-724 | £-522 | £-4,252 |
| Change In Property Value | £2 | £2 | £3,400 | £6,069 | £8,076 | £17,549 |
| Net Return | £-1,097 | £-1,028 | £2,521 | £5,346 | £7,555 | £13,297 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 15% | 26% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change