Terraced
IG11
4 beds
2 baths
Woodbridge Road, Barking IG11
London, England · IG11
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£27,185
↗ 17%After 5 Years
Change In Property Value
£68,157
↗ 14%After 5 Years
Return On Investment
58%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,996 | £25,371 | £25,752 | £26,395 | £27,055 | £129,569 |
| Total Expenses | £19,087 | £19,137 | £19,185 | £19,260 | £19,337 | £96,007 |
| Profit Before Tax | £5,909 | £6,234 | £6,566 | £7,135 | £7,718 | £33,562 |
| Profit After Tax | £4,786 | £5,049 | £5,319 | £5,779 | £6,252 | £27,185 |
| Change In Property Value | £5 | £10,000 | £17,850 | £23,753 | £16,548 | £68,157 |
| Net Return | £4,791 | £15,050 | £23,169 | £29,533 | £22,800 | £95,342 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 9% | 14% | 18% | 14% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change