Flat
IG2
1 bed
1 bath
Perth Road, Ilford IG2
London, England · IG2
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£11,502
↗ 16%After 5 Years
Change In Property Value
£24,259
↗ 10%After 5 Years
Return On Investment
50%
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 | £15,168 | £15,396 | £15,780 | £16,175 | £16,660 | £79,179 |
| Total Expenses | £12,840 | £12,909 | £12,991 | £13,074 | £13,165 | £64,979 |
| Profit Before Tax | £2,328 | £2,486 | £2,790 | £3,101 | £3,495 | £14,200 |
| Profit After Tax | £1,885 | £2,014 | £2,260 | £2,512 | £2,831 | £11,502 |
| Change In Property Value | £2 | £2 | £4,700 | £8,390 | £11,164 | £24,259 |
| Net Return | £1,888 | £2,016 | £6,960 | £10,901 | £13,995 | £35,760 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change