Flat
E13
3 beds
1 bath
Barking Road, London E13
London, England · E13
View property listing
Initial Investment
£119,747First YearProfit From Rental Income
£2,614
↗ 2%After 5 Years
Change In Property Value
£38,710
↗ 10%After 5 Years
Return On Investment
35%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,744 | £19,025 | £19,501 | £19,988 | £20,588 | £97,846 |
| Total Expenses | £18,752 | £18,826 | £18,917 | £19,010 | £19,112 | £94,618 |
| Profit Before Tax | £-8 | £199 | £584 | £979 | £1,476 | £3,229 |
| Profit After Tax | £-8 | £161 | £473 | £793 | £1,195 | £2,614 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,710 |
| Net Return | £-5 | £165 | £7,973 | £14,180 | £19,010 | £41,324 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change