Flat
IG11
2 beds
2 baths
Abbey Road, Barking IG11
London, England · IG11
View property listing
Initial Investment
£32,762First YearProfit From Rental Income
£-2,794
↘ -9%After 5 Years
Change In Property Value
£14,432
↗ 14%After 5 Years
Return On Investment
36%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,292 | £5,371 | £5,452 | £5,588 | £5,728 | £27,432 |
| Total Expenses | £5,936 | £5,994 | £6,043 | £6,098 | £6,155 | £30,225 |
| Profit Before Tax | £-644 | £-622 | £-591 | £-510 | £-427 | £-2,794 |
| Profit After Tax | £-644 | £-622 | £-591 | £-510 | £-427 | £-2,794 |
| Change In Property Value | £1 | £2,118 | £3,780 | £5,030 | £3,504 | £14,432 |
| Net Return | £-643 | £1,495 | £3,189 | £4,520 | £3,077 | £11,639 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | 5% | 10% | 14% | 9% | 36% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change