Flat
IG11
2 beds
1 bath
Spring Place, Barking, Essex IG11
London, England · IG11
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£8,269
↗ 9%After 5 Years
Change In Property Value
£38,850
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,256 | £14,470 | £14,687 | £15,054 | £15,430 | £73,897 |
| Total Expenses | £12,595 | £12,667 | £12,730 | £12,808 | £12,888 | £63,688 |
| Profit Before Tax | £1,661 | £1,803 | £1,957 | £2,246 | £2,542 | £10,209 |
| Profit After Tax | £1,345 | £1,460 | £1,585 | £1,819 | £2,059 | £8,269 |
| Change In Property Value | £3 | £5,700 | £10,175 | £13,539 | £9,433 | £38,850 |
| Net Return | £1,348 | £7,160 | £11,760 | £15,359 | £11,492 | £47,119 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change