Terraced IG4 3 beds 1 bath

Woodford Avenue, Ilford IG4

London, England · IG4

Initial Investment

First Year

£198,482First Year

Profit From Rental Income

After 5 Years

£41,997

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£61,932

↗ 10%After 5 Years

Return On Investment

52%

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	£36,924	£37,478	£38,415	£39,375	£40,556	£192,748
Total Expenses	£27,995	£28,062	£28,167	£28,274	£28,403	£140,901
Profit Before Tax	£8,929	£9,416	£10,248	£11,101	£12,154	£51,848
Profit After Tax	£7,232	£7,627	£8,301	£8,992	£9,845	£41,997
Change In Property Value	£6	£6	£11,999	£21,419	£28,502	£61,932
Net Return	£7,238	£7,633	£20,300	£30,411	£38,347	£103,928
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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