Flat IG11 2 beds 1 bath

Waterside Close, Barking IG11

London, England · IG11

Initial Investment

First Year

£78,800First Year

Profit From Rental Income

After 5 Years

£6,663

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£35,169

↗ 14%After 5 Years

Return On Investment

53%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,900	£13,094	£13,290	£13,622	£13,963	£66,868
Total Expenses	£11,591	£11,661	£11,721	£11,796	£11,873	£58,642
Profit Before Tax	£1,309	£1,433	£1,569	£1,826	£2,090	£8,226
Profit After Tax	£1,060	£1,161	£1,271	£1,479	£1,693	£6,663
Change In Property Value	£3	£5,160	£9,211	£12,257	£8,539	£35,169
Net Return	£1,063	£6,321	£10,481	£13,736	£10,232	£41,832
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	8%	13%	17%	13%	53%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change