Flat
IG6
2 beds
1 bath
Veronique Gardens, Ilford IG6
London, England · IG6
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£-4,590
↘ -4%After 5 Years
Change In Property Value
£34,065
↗ 10%After 5 Years
Return On Investment
28%
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 | £15,180 | £15,408 | £15,793 | £16,188 | £16,673 | £79,242 |
| Total Expenses | £16,611 | £16,680 | £16,761 | £16,844 | £16,936 | £83,831 |
| Profit Before Tax | £-1,431 | £-1,272 | £-968 | £-657 | £-262 | £-4,590 |
| Profit After Tax | £-1,431 | £-1,272 | £-968 | £-657 | £-262 | £-4,590 |
| Change In Property Value | £3 | £3 | £6,600 | £11,781 | £15,677 | £34,065 |
| Net Return | £-1,427 | £-1,269 | £5,632 | £11,125 | £15,415 | £29,476 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 5% | 11% | 15% | 28% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change