Flat
IG11
1 bed
1 bath
Endeavour Way, Barking IG11
London, England · IG11
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£2,691
↗ 5%After 5 Years
Change In Property Value
£25,900
↗ 14%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,504 | £9,647 | £9,791 | £10,036 | £10,287 | £49,265 |
| Total Expenses | £9,064 | £9,128 | £9,183 | £9,250 | £9,317 | £45,942 |
| Profit Before Tax | £440 | £519 | £608 | £786 | £970 | £3,323 |
| Profit After Tax | £357 | £420 | £492 | £637 | £785 | £2,691 |
| Change In Property Value | £2 | £3,800 | £6,783 | £9,026 | £6,288 | £25,900 |
| Net Return | £359 | £4,220 | £7,275 | £9,663 | £7,074 | £28,591 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 1% | 7% | 13% | 17% | 12% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change