Flat
IG11
1 bed
1 bath
Wakering Road, Barking IG11
London, England · IG11
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£-1,020
↘ -3%After 5 Years
Change In Property Value
£17,721
↗ 14%After 5 Years
Return On Investment
42%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,504 | £6,602 | £6,701 | £6,868 | £7,040 | £33,714 |
| Total Expenses | £6,833 | £6,893 | £6,944 | £7,002 | £7,062 | £34,734 |
| Profit Before Tax | £-329 | £-291 | £-243 | £-134 | £-22 | £-1,020 |
| Profit After Tax | £-329 | £-291 | £-243 | £-134 | £-22 | £-1,020 |
| Change In Property Value | £1 | £2,600 | £4,641 | £6,176 | £4,303 | £17,721 |
| Net Return | £-328 | £2,309 | £4,398 | £6,042 | £4,280 | £16,700 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | 6% | 11% | 15% | 11% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change