Semi Detached
IG6
1 bed
2 baths
Bernards Close, Ilford, Essex IG6
London, England · IG6
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£2,929
↗ 3%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
35%
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 | £16,104 | £16,346 | £16,754 | £17,173 | £17,688 | £84,065 |
| Total Expenses | £15,997 | £16,032 | £16,084 | £16,137 | £16,199 | £80,449 |
| Profit Before Tax | £107 | £313 | £670 | £1,036 | £1,489 | £3,616 |
| Profit After Tax | £87 | £254 | £543 | £839 | £1,206 | £2,929 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £90 | £257 | £7,543 | £13,335 | £17,834 | £39,059 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change