Semi Detached
IG6
3 beds
1 bath
Mossford Lane, Ilford IG6
London, England · IG6
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£36,958
↗ 24%After 5 Years
Change In Property Value
£49,034
↗ 10%After 5 Years
Return On Investment
56%
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 | £30,324 | £30,779 | £31,548 | £32,337 | £33,307 | £158,295 |
| Total Expenses | £22,378 | £22,435 | £22,523 | £22,613 | £22,720 | £112,668 |
| Profit Before Tax | £7,946 | £8,344 | £9,026 | £9,725 | £10,587 | £45,627 |
| Profit After Tax | £6,436 | £6,759 | £7,311 | £7,877 | £8,575 | £36,958 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £6,441 | £6,763 | £16,811 | £24,835 | £31,141 | £85,991 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change