Flat
IG11
1 bed
1 bath
Greenslade Road, Barking IG11
London, England · IG11
View property listing
Initial Investment
£57,400First YearProfit From Rental Income
£2,544
↗ 4%After 5 Years
Change In Property Value
£25,627
↗ 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 | £9,396 | £9,537 | £9,680 | £9,922 | £10,170 | £48,705 |
| Total Expenses | £8,989 | £9,053 | £9,108 | £9,174 | £9,241 | £45,564 |
| Profit Before Tax | £408 | £484 | £572 | £748 | £929 | £3,141 |
| Profit After Tax | £330 | £392 | £463 | £606 | £752 | £2,544 |
| Change In Property Value | £2 | £3,760 | £6,712 | £8,931 | £6,222 | £25,627 |
| Net Return | £332 | £4,152 | £7,175 | £9,537 | £6,974 | £28,171 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| 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