Flat IG11 1 bed 1 bath

Bath House, Barking IG11

London, England · IG11

Initial Investment

First Year

£48,700First Year

Profit From Rental Income

After 5 Years

£881

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£21,674

↗ 14%After 5 Years

Return On Investment

46%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,956	£8,075	£8,196	£8,401	£8,611	£41,241
Total Expenses	£7,911	£7,973	£8,026	£8,089	£8,152	£40,152
Profit Before Tax	£45	£102	£170	£313	£459	£1,088
Profit After Tax	£36	£83	£138	£253	£372	£881
Change In Property Value	£2	£3,180	£5,676	£7,554	£5,262	£21,674
Net Return	£38	£3,263	£5,814	£7,807	£5,634	£22,555
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	7%	12%	16%	12%	46%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change