Flat
IG11
1 bed
1 bath
Hepworth Gardens, Barking IG11
London, England · IG11
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£-5,867
↘ -15%After 5 Years
Change In Property Value
£12,904
↗ 10%After 5 Years
Return On Investment
18%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,252 | £6,346 | £6,504 | £6,667 | £6,867 | £32,636 |
| Total Expenses | £7,585 | £7,640 | £7,699 | £7,759 | £7,822 | £38,504 |
| Profit Before Tax | £-1,333 | £-1,294 | £-1,194 | £-1,092 | £-955 | £-5,867 |
| Profit After Tax | £-1,333 | £-1,294 | £-1,194 | £-1,092 | £-955 | £-5,867 |
| Change In Property Value | £1 | £1 | £2,500 | £4,463 | £5,938 | £12,904 |
| Net Return | £-1,331 | £-1,293 | £1,306 | £3,371 | £4,984 | £7,036 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -15% |
| Total Net Return (%) | -3% | -3% | 3% | 9% | 13% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change