Flat
IG2
1 bed
1 bath
Parham Drive, Ilford IG2
London, England · IG2
View property listing
Initial Investment
£69,700First YearProfit From Rental Income
£11,005
↗ 16%After 5 Years
Change In Property Value
£23,639
↗ 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 | £14,784 | £15,006 | £15,381 | £15,765 | £16,238 | £77,174 |
| Total Expenses | £12,564 | £12,632 | £12,713 | £12,795 | £12,885 | £63,589 |
| Profit Before Tax | £2,220 | £2,374 | £2,668 | £2,970 | £3,353 | £13,586 |
| Profit After Tax | £1,798 | £1,923 | £2,161 | £2,406 | £2,716 | £11,005 |
| Change In Property Value | £2 | £2 | £4,580 | £8,175 | £10,879 | £23,639 |
| Net Return | £1,801 | £1,925 | £6,741 | £10,582 | £13,596 | £34,644 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 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