Flat
IG11
2 beds
2 baths
Abbey Road, Barking IG11
London, England · IG11
View property listing
Initial Investment
£35,050First YearProfit From Rental Income
£-2,229
↘ -6%After 5 Years
Change In Property Value
£15,472
↗ 14%After 5 Years
Return On Investment
38%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,676 | £5,761 | £5,848 | £5,994 | £6,144 | £29,422 |
| Total Expenses | £6,219 | £6,278 | £6,328 | £6,384 | £6,442 | £31,651 |
| Profit Before Tax | £-543 | £-517 | £-480 | £-390 | £-298 | £-2,229 |
| Profit After Tax | £-543 | £-517 | £-480 | £-390 | £-298 | £-2,229 |
| Change In Property Value | £1 | £2,270 | £4,052 | £5,392 | £3,756 | £15,472 |
| Net Return | £-542 | £1,753 | £3,572 | £5,002 | £3,458 | £13,243 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | 5% | 10% | 14% | 10% | 38% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change