Flat
IG3
3 beds
1 bath
Green Lane, Ilford IG3
London, England · IG3
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£26,389
↗ 9%After 5 Years
Change In Property Value
£87,744
↗ 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 | £45,048 | £45,724 | £46,867 | £48,038 | £49,480 | £235,157 |
| Total Expenses | £40,229 | £40,342 | £40,499 | £40,660 | £40,847 | £202,578 |
| Profit Before Tax | £4,819 | £5,382 | £6,367 | £7,378 | £8,632 | £32,579 |
| Profit After Tax | £3,904 | £4,359 | £5,158 | £5,976 | £6,992 | £26,389 |
| Change In Property Value | £9 | £9 | £17,000 | £30,346 | £40,381 | £87,744 |
| Net Return | £3,912 | £4,368 | £22,158 | £36,322 | £47,374 | £114,133 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 2% | 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