Terraced
IG11
2 beds
1 bath
Kennedy Road, Barking IG11
London, England · IG11
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£25,444
↗ 21%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
54%
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 | £23,076 | £23,422 | £24,008 | £24,608 | £25,346 | £120,460 |
| Total Expenses | £17,686 | £17,732 | £17,801 | £17,872 | £17,957 | £89,047 |
| Profit Before Tax | £5,390 | £5,690 | £6,207 | £6,736 | £7,390 | £31,412 |
| Profit After Tax | £4,366 | £4,609 | £5,027 | £5,456 | £5,986 | £25,444 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £4,370 | £4,613 | £12,527 | £18,844 | £23,801 | £64,155 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 16% | 20% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change