Terraced IG11 3 beds 2 baths

Riverdale Close, Barking IG11

London, England · IG11

Initial Investment

First Year

£154,050First Year

Profit From Rental Income

After 5 Years

£32,667

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£48,827

↗ 10%After 5 Years

Return On Investment

53%

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	£29,112	£29,549	£30,287	£31,045	£31,976	£151,969
Total Expenses	£22,177	£22,233	£22,317	£22,404	£22,508	£111,639
Profit Before Tax	£6,935	£7,316	£7,970	£8,641	£9,468	£40,330
Profit After Tax	£5,617	£5,926	£6,456	£6,999	£7,669	£32,667
Change In Property Value	£5	£5	£9,460	£16,886	£22,471	£48,827
Net Return	£5,622	£5,931	£15,916	£23,885	£30,140	£81,494
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	16%	20%	53%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change