Flat IG11 2 beds 1 bath

Greenslade Road, Barking IG11

London, England · IG11

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£18,051

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£24,775

↗ 10%After 5 Years

Return On Investment

59%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,100	£17,356	£17,790	£18,235	£18,782	£89,264
Total Expenses	£13,232	£13,304	£13,390	£13,478	£13,576	£66,980
Profit Before Tax	£3,868	£4,053	£4,400	£4,757	£5,207	£22,285
Profit After Tax	£3,133	£3,283	£3,564	£3,853	£4,217	£18,051
Change In Property Value	£2	£2	£4,800	£8,568	£11,402	£24,775
Net Return	£3,135	£3,285	£8,364	£12,421	£15,619	£42,825
Return From Rental Income (%)	4%	4%	5%	5%	6%	25%
Total Net Return (%)	4%	5%	11%	17%	21%	59%

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