Terraced
IG11
2 beds
2 baths
Surrey Road, Barking, Essex IG11
London, England · IG11
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£21,352
↗ 17%After 5 Years
Change In Property Value
£54,526
↗ 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 | £20,004 | £20,304 | £20,609 | £21,124 | £21,652 | £103,692 |
| Total Expenses | £15,370 | £15,413 | £15,454 | £15,516 | £15,579 | £77,332 |
| Profit Before Tax | £4,634 | £4,891 | £5,155 | £5,608 | £6,073 | £26,361 |
| Profit After Tax | £3,753 | £3,962 | £4,176 | £4,543 | £4,919 | £21,352 |
| Change In Property Value | £4 | £8,000 | £14,280 | £19,003 | £13,239 | £54,526 |
| Net Return | £3,757 | £11,962 | £18,456 | £23,545 | £18,158 | £75,878 |
| 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