Flat
IG11
2 beds
1 bath
Spring Place, Barking, Essex IG11
London, England · IG11
View property listing
Initial Investment
£57,550First YearProfit From Rental Income
£2,569
↗ 4%After 5 Years
Change In Property Value
£25,695
↗ 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 | £9,420 | £9,561 | £9,705 | £9,947 | £10,196 | £48,829 |
| Total Expenses | £9,007 | £9,071 | £9,126 | £9,193 | £9,260 | £45,657 |
| Profit Before Tax | £413 | £490 | £578 | £755 | £936 | £3,172 |
| Profit After Tax | £335 | £397 | £468 | £611 | £758 | £2,569 |
| Change In Property Value | £2 | £3,770 | £6,730 | £8,955 | £6,239 | £25,695 |
| Net Return | £336 | £4,167 | £7,198 | £9,566 | £6,997 | £28,265 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 1% | 7% | 13% | 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