Flat IG11 2 beds 1 bath

Adeliza Close, Barking IG11

London, England · IG11

Initial Investment

First Year

£75,400First Year

Profit From Rental Income

After 5 Years

£12,609

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£25,601

↗ 10%After 5 Years

Return On Investment

51%

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	£16,008	£16,248	£16,654	£17,071	£17,583	£83,564
Total Expenses	£13,440	£13,510	£13,594	£13,679	£13,773	£67,997
Profit Before Tax	£2,568	£2,738	£3,061	£3,391	£3,810	£15,567
Profit After Tax	£2,080	£2,218	£2,479	£2,747	£3,086	£12,609
Change In Property Value	£2	£2	£4,960	£8,854	£11,782	£25,601
Net Return	£2,082	£2,220	£7,439	£11,601	£14,868	£38,210
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	20%	51%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change