Flat
IG11
2 beds
1 bath
Waterside Close, Barking IG11
London, England · IG11
View property listing
Initial Investment
£78,800First YearProfit From Rental Income
£-1,018
↘ -1%After 5 Years
Change In Property Value
£26,633
↗ 10%After 5 Years
Return On Investment
33%
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 | £12,900 | £13,094 | £13,421 | £13,756 | £14,169 | £67,340 |
| Total Expenses | £13,526 | £13,592 | £13,667 | £13,745 | £13,829 | £68,358 |
| Profit Before Tax | £-626 | £-498 | £-246 | £12 | £341 | £-1,018 |
| Profit After Tax | £-626 | £-498 | £-246 | £12 | £341 | £-1,018 |
| Change In Property Value | £3 | £3 | £5,160 | £9,211 | £12,257 | £26,633 |
| Net Return | £-624 | £-495 | £4,914 | £9,223 | £12,597 | £25,615 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 6% | 12% | 16% | 33% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change