Flat IG11 2 beds 2 baths

Spring Place, Barking IG11

London, England · IG11

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£-1,292

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£25,807

↗ 10%After 5 Years

Return On Investment

32%

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	£12,504	£12,692	£13,009	£13,334	£13,734	£65,273
Total Expenses	£13,169	£13,234	£13,309	£13,385	£13,468	£66,564
Profit Before Tax	£-665	£-542	£-300	£-51	£266	£-1,292
Profit After Tax	£-665	£-542	£-300	£-51	£266	£-1,292
Change In Property Value	£3	£3	£5,000	£8,925	£11,877	£25,807
Net Return	£-663	£-540	£4,700	£8,874	£12,143	£24,515
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	6%	12%	16%	32%

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