Terraced IG3 3 beds 1 bath

Westwood Road, Ilford IG3

London, England · IG3

Initial Investment

First Year

£151,250First Year

Profit From Rental Income

After 5 Years

£32,080

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£48,001

↗ 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	£28,620	£29,049	£29,776	£30,520	£31,436	£149,400
Total Expenses	£21,811	£21,865	£21,949	£22,034	£22,136	£109,795
Profit Before Tax	£6,809	£7,184	£7,827	£8,486	£9,299	£39,605
Profit After Tax	£5,515	£5,819	£6,340	£6,874	£7,532	£32,080
Change In Property Value	£5	£5	£9,300	£16,601	£22,091	£48,001
Net Return	£5,520	£5,824	£15,640	£23,474	£29,623	£80,081
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	16%	20%	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