Terraced
IG3
3 beds
2 baths
South Park Drive, Ilford IG3
London, England · IG3
View property listing
Initial Investment
£195,000First YearProfit From Rental Income
£41,266
↗ 21%After 5 Years
Change In Property Value
£60,905
↗ 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 | £36,312 | £36,857 | £37,778 | £38,723 | £39,884 | £189,554 |
| Total Expenses | £27,539 | £27,605 | £27,708 | £27,814 | £27,941 | £138,607 |
| Profit Before Tax | £8,773 | £9,251 | £10,070 | £10,909 | £11,944 | £50,946 |
| Profit After Tax | £7,106 | £7,494 | £8,157 | £8,836 | £9,674 | £41,266 |
| Change In Property Value | £6 | £6 | £11,800 | £21,063 | £28,029 | £60,905 |
| Net Return | £7,112 | £7,499 | £19,957 | £29,900 | £37,704 | £102,171 |
| 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