Flat
IG11
1 bed
1 bath
Bath House, Barking IG11
London, England · IG11
View property listing
Initial Investment
£48,700First YearProfit From Rental Income
£5,036
↗ 10%After 5 Years
Change In Property Value
£16,413
↗ 10%After 5 Years
Return On Investment
44%
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 | £10,260 | £10,414 | £10,674 | £10,941 | £11,269 | £53,559 |
| Total Expenses | £9,334 | £9,396 | £9,465 | £9,535 | £9,611 | £47,341 |
| Profit Before Tax | £926 | £1,018 | £1,210 | £1,406 | £1,659 | £6,218 |
| Profit After Tax | £750 | £825 | £980 | £1,139 | £1,343 | £5,036 |
| Change In Property Value | £2 | £2 | £3,180 | £5,676 | £7,554 | £16,413 |
| Net Return | £751 | £826 | £4,160 | £6,815 | £8,897 | £21,450 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change