Terraced
IG2
3 beds
1 bath
Otley Drive, Ilford IG2
London, England · IG2
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£49,347
↗ 21%After 5 Years
Change In Property Value
£72,260
↗ 10%After 5 Years
Return On Investment
52%
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 | £43,080 | £43,726 | £44,819 | £45,940 | £47,318 | £224,883 |
| Total Expenses | £32,581 | £32,657 | £32,777 | £32,900 | £33,048 | £163,962 |
| Profit Before Tax | £10,500 | £11,070 | £12,043 | £13,040 | £14,270 | £60,922 |
| Profit After Tax | £8,505 | £8,966 | £9,755 | £10,563 | £11,559 | £49,347 |
| Change In Property Value | £7 | £7 | £14,000 | £24,990 | £33,255 | £72,260 |
| Net Return | £8,512 | £8,973 | £23,755 | £35,553 | £44,814 | £121,607 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change