Flat
IG11
3 beds
2 baths
Sparsholt Road, Barking IG11
London, England · IG11
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£19,618
↗ 19%After 5 Years
Change In Property Value
£34,065
↗ 10%After 5 Years
Return On Investment
52%
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 | £21,312 | £21,632 | £22,172 | £22,727 | £23,409 | £111,252 |
| Total Expenses | £17,224 | £17,302 | £17,399 | £17,498 | £17,609 | £87,032 |
| Profit Before Tax | £4,088 | £4,330 | £4,774 | £5,229 | £5,799 | £24,219 |
| Profit After Tax | £3,311 | £3,507 | £3,867 | £4,235 | £4,698 | £19,618 |
| Change In Property Value | £3 | £3 | £6,600 | £11,781 | £15,677 | £34,065 |
| Net Return | £3,315 | £3,510 | £10,467 | £16,016 | £20,375 | £53,683 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change