Flat
IG11
2 beds
1 bath
Cooke Street, Barking, Essex IG11
London, England · IG11
View property listing
Initial Investment
£56,650First YearProfit From Rental Income
£2,416
↗ 4%After 5 Years
Change In Property Value
£25,286
↗ 14%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,276 | £9,415 | £9,556 | £9,795 | £10,040 | £48,083 |
| Total Expenses | £8,896 | £8,960 | £9,015 | £9,081 | £9,148 | £45,100 |
| Profit Before Tax | £380 | £455 | £541 | £714 | £892 | £2,983 |
| Profit After Tax | £308 | £369 | £438 | £579 | £723 | £2,416 |
| Change In Property Value | £2 | £3,710 | £6,622 | £8,813 | £6,139 | £25,286 |
| Net Return | £310 | £4,079 | £7,061 | £9,391 | £6,862 | £27,703 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 1% | 7% | 12% | 17% | 12% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change