Flat
IG11
1 bed
1 bath
Ashdown Court Harts Lane, Barking IG11
London, England · IG11
View property listing
Initial Investment
£63,700First YearProfit From Rental Income
£3,798
↗ 6%After 5 Years
Change In Property Value
£28,490
↗ 14%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,452 | £10,609 | £10,768 | £11,037 | £11,313 | £54,179 |
| Total Expenses | £9,770 | £9,835 | £9,892 | £9,961 | £10,031 | £49,490 |
| Profit Before Tax | £682 | £773 | £876 | £1,076 | £1,282 | £4,689 |
| Profit After Tax | £553 | £626 | £709 | £872 | £1,038 | £3,798 |
| Change In Property Value | £2 | £4,180 | £7,461 | £9,929 | £6,917 | £28,490 |
| Net Return | £555 | £4,806 | £8,171 | £10,801 | £7,955 | £32,288 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 12% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change