Flat
IG11
2 beds
2 baths
Abbey Road, Barking IG11
London, England · IG11
View property listing
Initial Investment
£33,362First YearProfit From Rental Income
£-2,667
↘ -8%After 5 Years
Change In Property Value
£14,705
↗ 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 | £5,388 | £5,469 | £5,551 | £5,690 | £5,832 | £27,929 |
| Total Expenses | £6,010 | £6,068 | £6,117 | £6,173 | £6,230 | £30,597 |
| Profit Before Tax | £-622 | £-599 | £-566 | £-483 | £-398 | £-2,667 |
| Profit After Tax | £-622 | £-599 | £-566 | £-483 | £-398 | £-2,667 |
| Change In Property Value | £1 | £2,158 | £3,851 | £5,125 | £3,570 | £14,705 |
| Net Return | £-621 | £1,559 | £3,285 | £4,642 | £3,173 | £12,037 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | 5% | 10% | 14% | 10% | 36% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change