Terraced
IG11
3 beds
1 bath
Eldred Road, Barking IG11
London, England · IG11
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£9,004
↗ 8%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
40%
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 | £18,756 | £19,037 | £19,513 | £20,001 | £20,601 | £97,909 |
| Total Expenses | £17,254 | £17,293 | £17,352 | £17,411 | £17,482 | £86,792 |
| Profit Before Tax | £1,502 | £1,744 | £2,162 | £2,590 | £3,119 | £11,117 |
| Profit After Tax | £1,217 | £1,413 | £1,751 | £2,098 | £2,526 | £9,004 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £1,221 | £1,416 | £9,251 | £15,485 | £20,342 | £47,715 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change