Terraced
IG11
3 beds
1 bath
Seagull Close, Barking, Essex IG11
London, England · IG11
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£22,811
↗ 17%After 5 Years
Change In Property Value
£57,933
↗ 14%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,252 | £21,571 | £21,894 | £22,442 | £23,003 | £110,162 |
| Total Expenses | £16,300 | £16,344 | £16,387 | £16,452 | £16,519 | £82,000 |
| Profit Before Tax | £4,952 | £5,227 | £5,508 | £5,990 | £6,484 | £28,161 |
| Profit After Tax | £4,011 | £4,234 | £4,461 | £4,852 | £5,252 | £22,811 |
| Change In Property Value | £4 | £8,500 | £15,173 | £20,190 | £14,066 | £57,933 |
| Net Return | £4,016 | £12,734 | £19,634 | £25,042 | £19,318 | £80,744 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 9% | 14% | 18% | 14% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change