Flat
IG6
1 bed
1 bath
Marine Crescent, Ilford IG6
London, England · IG6
View property listing
Initial Investment
£82,825First YearProfit From Rental Income
£14,452
↗ 17%After 5 Years
Change In Property Value
£27,820
↗ 10%After 5 Years
Return On Investment
51%
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 | £17,400 | £17,661 | £18,103 | £18,555 | £19,112 | £90,830 |
| Total Expenses | £14,432 | £14,505 | £14,592 | £14,681 | £14,779 | £72,988 |
| Profit Before Tax | £2,968 | £3,156 | £3,511 | £3,874 | £4,333 | £17,842 |
| Profit After Tax | £2,404 | £2,557 | £2,844 | £3,138 | £3,509 | £14,452 |
| Change In Property Value | £3 | £3 | £5,390 | £9,621 | £12,803 | £27,820 |
| Net Return | £2,406 | £2,559 | £8,234 | £12,760 | £16,313 | £42,272 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change