Terraced
IG3
3 beds
1 bath
Elmstead Road, Ilford IG3
London, England · IG3
View property listing
Initial Investment
£175,750First YearProfit From Rental Income
£37,226
↗ 21%After 5 Years
Change In Property Value
£55,227
↗ 10%After 5 Years
Return On Investment
53%
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 | £32,928 | £33,422 | £34,257 | £35,114 | £36,167 | £171,889 |
| Total Expenses | £25,019 | £25,080 | £25,174 | £25,271 | £25,387 | £125,930 |
| Profit Before Tax | £7,909 | £8,342 | £9,083 | £9,843 | £10,781 | £45,958 |
| Profit After Tax | £6,406 | £6,757 | £7,358 | £7,973 | £8,732 | £37,226 |
| Change In Property Value | £5 | £5 | £10,700 | £19,100 | £25,416 | £55,227 |
| Net Return | £6,412 | £6,762 | £18,058 | £27,073 | £34,149 | £92,454 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change