Flat
IG11
1 bed
1 bath
Cambridge Road, Barking IG11
London, England · IG11
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£18,329
↗ 19%After 5 Years
Change In Property Value
£32,517
↗ 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 | £20,340 | £20,645 | £21,161 | £21,690 | £22,341 | £106,178 |
| Total Expenses | £16,532 | £16,608 | £16,703 | £16,799 | £16,907 | £83,549 |
| Profit Before Tax | £3,808 | £4,037 | £4,459 | £4,891 | £5,434 | £22,628 |
| Profit After Tax | £3,085 | £3,270 | £3,611 | £3,962 | £4,401 | £18,329 |
| Change In Property Value | £3 | £3 | £6,300 | £11,246 | £14,965 | £32,517 |
| Net Return | £3,088 | £3,273 | £9,912 | £15,207 | £19,366 | £50,846 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change