Flat
IG11
1 bed
1 bath
Ashdown Court Harts Lane, Barking IG11
London, England · IG11
View property listing
Initial Investment
£63,700First YearProfit From Rental Income
£9,332
↗ 15%After 5 Years
Change In Property Value
£21,575
↗ 10%After 5 Years
Return On Investment
49%
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 | £13,500 | £13,703 | £14,045 | £14,396 | £14,828 | £70,472 |
| Total Expenses | £11,642 | £11,708 | £11,786 | £11,865 | £11,950 | £58,951 |
| Profit Before Tax | £1,858 | £1,994 | £2,260 | £2,532 | £2,878 | £11,521 |
| Profit After Tax | £1,505 | £1,615 | £1,830 | £2,051 | £2,331 | £9,332 |
| Change In Property Value | £2 | £2 | £4,180 | £7,461 | £9,929 | £21,575 |
| Net Return | £1,507 | £1,617 | £6,010 | £9,512 | £12,260 | £30,907 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change