Terraced
IG2
2 beds
1 bath
Heathside Close, Ilford IG2
London, England · IG2
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£10,890
↗ 8%After 5 Years
Change In Property Value
£45,421
↗ 10%After 5 Years
Return On Investment
40%
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 | £21,996 | £22,326 | £22,884 | £23,456 | £24,160 | £114,822 |
| Total Expenses | £20,157 | £20,201 | £20,268 | £20,336 | £20,417 | £101,378 |
| Profit Before Tax | £1,839 | £2,125 | £2,616 | £3,120 | £3,743 | £13,444 |
| Profit After Tax | £1,490 | £1,721 | £2,119 | £2,527 | £3,032 | £10,890 |
| Change In Property Value | £4 | £4 | £8,800 | £15,708 | £20,903 | £45,421 |
| Net Return | £1,494 | £1,726 | £10,919 | £18,236 | £23,935 | £56,310 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change