Flat
IG3
1 bed
1 bath
Express Drive, Ilford IG3
London, England · IG3
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£-1,331
↘ -2%After 5 Years
Change In Property Value
£18,581
↗ 10%After 5 Years
Return On Investment
31%
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 | £9,540 | £9,683 | £9,925 | £10,173 | £10,479 | £49,800 |
| Total Expenses | £10,096 | £10,156 | £10,223 | £10,292 | £10,365 | £51,131 |
| Profit Before Tax | £-556 | £-473 | £-298 | £-118 | £114 | £-1,331 |
| Profit After Tax | £-556 | £-473 | £-298 | £-118 | £114 | £-1,331 |
| Change In Property Value | £2 | £2 | £3,600 | £6,426 | £8,551 | £18,581 |
| Net Return | £-554 | £-471 | £3,302 | £6,308 | £8,665 | £17,250 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 16% | 31% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change