Flat IG11 1 bed 0 baths

Park Avenue, Barking IG11

London, England · IG11

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£312

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£20,447

↗ 14%After 5 Years

Return On Investment

45%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,500	£7,612	£7,727	£7,920	£8,118	£38,877
Total Expenses	£7,576	£7,638	£7,690	£7,751	£7,814	£38,468
Profit Before Tax	£-76	£-25	£37	£169	£304	£409
Profit After Tax	£-76	£-25	£30	£137	£247	£312
Change In Property Value	£2	£3,000	£5,355	£7,126	£4,964	£20,447
Net Return	£-75	£2,975	£5,385	£7,263	£5,211	£20,759
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	6%	12%	16%	11%	45%

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