Flat
IG11
2 beds
2 baths
12 Frogley Park, Barking IG11
London, England · IG11
View property listing
Initial Investment
£25,000First YearProfit From Rental Income
£-2,071
↘ -8%After 5 Years
Change In Property Value
£8,258
↗ 10%After 5 Years
Return On Investment
25%
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 | £5,160 | £5,237 | £5,368 | £5,503 | £5,668 | £26,936 |
| Total Expenses | £5,690 | £5,744 | £5,800 | £5,857 | £5,916 | £29,007 |
| Profit Before Tax | £-530 | £-506 | £-431 | £-355 | £-249 | £-2,071 |
| Profit After Tax | £-530 | £-506 | £-431 | £-355 | £-249 | £-2,071 |
| Change In Property Value | £1 | £1 | £1,600 | £2,856 | £3,801 | £8,258 |
| Net Return | £-529 | £-506 | £1,169 | £2,502 | £3,552 | £6,187 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 25% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change