Flat
IG11
2 beds
1 bath
Tanner Street, Barking IG11
London, England · IG11
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£9,727
↗ 10%After 5 Years
Change In Property Value
£42,257
↗ 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 | £15,504 | £15,737 | £15,973 | £16,372 | £16,781 | £80,366 |
| Total Expenses | £13,525 | £13,598 | £13,663 | £13,744 | £13,828 | £68,357 |
| Profit Before Tax | £1,979 | £2,139 | £2,310 | £2,628 | £2,953 | £12,009 |
| Profit After Tax | £1,603 | £1,732 | £1,871 | £2,128 | £2,392 | £9,727 |
| Change In Property Value | £3 | £6,200 | £11,067 | £14,727 | £10,260 | £42,257 |
| Net Return | £1,606 | £7,932 | £12,938 | £16,856 | £12,652 | £51,985 |
| 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