Flat
IG11
2 beds
2 baths
Edward Point, Abbey Road, Barking IG11
London, England · IG11
View property listing
Initial Investment
£34,075First YearProfit From Rental Income
£-2,490
↘ -7%After 5 Years
Change In Property Value
£15,029
↗ 14%After 5 Years
Return On Investment
37%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,508 | £5,591 | £5,674 | £5,816 | £5,962 | £28,551 |
| Total Expenses | £6,098 | £6,156 | £6,206 | £6,262 | £6,319 | £31,041 |
| Profit Before Tax | £-590 | £-566 | £-531 | £-445 | £-357 | £-2,490 |
| Profit After Tax | £-590 | £-566 | £-531 | £-445 | £-357 | £-2,490 |
| Change In Property Value | £1 | £2,205 | £3,936 | £5,238 | £3,649 | £15,029 |
| Net Return | £-589 | £1,639 | £3,405 | £4,792 | £3,292 | £12,539 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | 5% | 10% | 14% | 10% | 37% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change