Flat
E13
3 beds
1 bath
Barking Road, London E13
London, England · E13
View property listing
Initial Investment
£119,747First YearProfit From Rental Income
£13,501
↗ 11%After 5 Years
Change In Property Value
£51,117
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,744 | £19,025 | £19,311 | £19,793 | £20,288 | £97,161 |
| Total Expenses | £15,940 | £16,018 | £16,088 | £16,178 | £16,270 | £80,493 |
| Profit Before Tax | £2,804 | £3,007 | £3,223 | £3,616 | £4,018 | £16,668 |
| Profit After Tax | £2,271 | £2,436 | £2,611 | £2,929 | £3,255 | £13,501 |
| Change In Property Value | £4 | £7,500 | £13,387 | £17,815 | £12,411 | £51,117 |
| Net Return | £2,275 | £9,936 | £15,998 | £20,744 | £15,666 | £64,618 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change