Flat IG3 2 beds 1 bath

Fenman Gardens, Ilford IG3

London, England · IG3

Initial Investment

First Year

£74,498First Year

Profit From Rental Income

After 5 Years

£12,362

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£25,290

↗ 10%After 5 Years

Return On Investment

51%

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	£15,816	£16,053	£16,455	£16,866	£17,372	£82,562
Total Expenses	£13,302	£13,372	£13,455	£13,540	£13,633	£67,300
Profit Before Tax	£2,514	£2,682	£3,000	£3,326	£3,739	£15,261
Profit After Tax	£2,037	£2,172	£2,430	£2,694	£3,029	£12,362
Change In Property Value	£2	£2	£4,900	£8,746	£11,639	£25,290
Net Return	£2,039	£2,175	£7,330	£11,441	£14,668	£37,652
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	20%	51%

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