Flat
IG2
1 bed
1 bath
Frinton Mews, Ilford IG2
London, England · IG2
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£8,111
↗ 14%After 5 Years
Change In Property Value
£20,130
↗ 10%After 5 Years
Return On Investment
47%
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 | £12,588 | £12,777 | £13,096 | £13,424 | £13,826 | £65,711 |
| Total Expenses | £10,995 | £11,060 | £11,135 | £11,212 | £11,295 | £55,698 |
| Profit Before Tax | £1,593 | £1,717 | £1,961 | £2,212 | £2,532 | £10,014 |
| Profit After Tax | £1,290 | £1,390 | £1,588 | £1,792 | £2,051 | £8,111 |
| Change In Property Value | £2 | £2 | £3,900 | £6,962 | £9,264 | £20,130 |
| Net Return | £1,292 | £1,392 | £5,489 | £8,753 | £11,315 | £28,241 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 15% | 19% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change