Flat
IG11
1 bed
1 bath
Jasper Wharf, London Road, Barking IG11
London, England · IG11
View property listing
Initial Investment
£102,775First YearProfit From Rental Income
£10,661
↗ 10%After 5 Years
Change In Property Value
£44,507
↗ 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 | £16,320 | £16,565 | £16,813 | £17,234 | £17,664 | £84,596 |
| Total Expenses | £14,137 | £14,212 | £14,277 | £14,361 | £14,447 | £71,435 |
| Profit Before Tax | £2,183 | £2,353 | £2,536 | £2,872 | £3,217 | £13,162 |
| Profit After Tax | £1,768 | £1,906 | £2,054 | £2,327 | £2,606 | £10,661 |
| Change In Property Value | £3 | £6,530 | £11,656 | £15,511 | £10,806 | £44,507 |
| Net Return | £1,771 | £8,436 | £13,710 | £17,838 | £13,412 | £55,167 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| 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