Terraced
IG11
3 beds
2 baths
Faircross Avenue, Barking IG11
London, England · IG11
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£26,329
↗ 17%After 5 Years
Change In Property Value
£66,112
↗ 14%After 5 Years
Return On Investment
58%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,252 | £24,616 | £24,985 | £25,610 | £26,250 | £125,712 |
| Total Expenses | £18,530 | £18,579 | £18,626 | £18,699 | £18,774 | £93,208 |
| Profit Before Tax | £5,722 | £6,037 | £6,359 | £6,911 | £7,476 | £32,504 |
| Profit After Tax | £4,635 | £4,890 | £5,151 | £5,598 | £6,056 | £26,329 |
| Change In Property Value | £5 | £9,700 | £17,315 | £23,041 | £16,052 | £66,112 |
| Net Return | £4,640 | £14,590 | £22,465 | £28,638 | £22,107 | £92,441 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 9% | 14% | 18% | 14% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change