Semi Detached IG6 3 beds 2 baths

Beattyville Gardens, Ilford IG6

London, England · IG6

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£59,579

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£77,421

↗ 10%After 5 Years

Return On Investment

55%

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	£47,880	£48,598	£49,813	£51,058	£52,590	£249,940
Total Expenses	£35,044	£35,128	£35,260	£35,395	£35,559	£176,386
Profit Before Tax	£12,836	£13,471	£14,553	£15,663	£17,031	£73,554
Profit After Tax	£10,397	£10,911	£11,788	£12,687	£13,795	£59,579
Change In Property Value	£8	£8	£15,000	£26,776	£35,631	£77,421
Net Return	£10,404	£10,919	£26,789	£39,463	£49,426	£137,000
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	4%	4%	11%	16%	20%	55%

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