Flat
IG11
2 beds
2 baths
Abbey Road, Barking IG11
London, England · IG11
View property listing
Initial Investment
£99,668First YearProfit From Rental Income
£10,140
↗ 10%After 5 Years
Change In Property Value
£43,297
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,876 | £16,114 | £16,356 | £16,765 | £17,184 | £82,295 |
| Total Expenses | £13,807 | £13,881 | £13,946 | £14,029 | £14,113 | £69,777 |
| Profit Before Tax | £2,069 | £2,233 | £2,410 | £2,736 | £3,070 | £12,518 |
| Profit After Tax | £1,676 | £1,809 | £1,952 | £2,216 | £2,487 | £10,140 |
| Change In Property Value | £3 | £6,353 | £11,339 | £15,089 | £10,512 | £43,297 |
| Net Return | £1,679 | £8,161 | £13,291 | £17,305 | £12,999 | £53,436 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change