Flat
IG11
1 bed
1 bath
Greenslade Road, Barking IG11
London, England · IG11
View property listing
Initial Investment
£57,400First YearProfit From Rental Income
£7,546
↗ 13%After 5 Years
Change In Property Value
£19,407
↗ 10%After 5 Years
Return On Investment
47%
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 | £12,144 | £12,326 | £12,634 | £12,950 | £13,339 | £63,393 |
| Total Expenses | £10,673 | £10,738 | £10,811 | £10,887 | £10,968 | £54,077 |
| Profit Before Tax | £1,471 | £1,589 | £1,823 | £2,063 | £2,370 | £9,316 |
| Profit After Tax | £1,191 | £1,287 | £1,477 | £1,671 | £1,920 | £7,546 |
| Change In Property Value | £2 | £2 | £3,760 | £6,712 | £8,931 | £19,407 |
| Net Return | £1,193 | £1,289 | £5,237 | £8,383 | £10,851 | £26,953 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 15% | 19% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change