Flat IG3 6 beds 3 baths

Westrow Gardens, Ilford IG3

London, England · IG3

Initial Investment

First Year

£303,500First Year

Profit From Rental Income

After 5 Years

£68,039

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£92,906

↗ 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	£58,104	£58,976	£60,450	£61,961	£63,820	£303,311
Total Expenses	£43,518	£43,651	£43,841	£44,036	£44,265	£219,312
Profit Before Tax	£14,586	£15,325	£16,608	£17,925	£19,555	£83,999
Profit After Tax	£11,815	£12,413	£13,453	£14,519	£15,840	£68,039
Change In Property Value	£9	£9	£18,000	£32,131	£42,757	£92,906
Net Return	£11,824	£12,422	£31,453	£46,650	£58,596	£160,945
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	53%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change