Flat IG11 2 beds 1 bath

Spring Place, Barking, Essex IG11

London, England · IG11

Initial Investment

First Year

£57,400First Year

Profit From Rental Income

After 5 Years

£-3,594

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£19,407

↗ 10%After 5 Years

Return On Investment

28%

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	£9,396	£9,537	£9,775	£10,020	£10,320	£49,048
Total Expenses	£10,399	£10,459	£10,525	£10,594	£10,666	£52,643
Profit Before Tax	£-1,003	£-922	£-750	£-574	£-346	£-3,594
Profit After Tax	£-1,003	£-922	£-750	£-574	£-346	£-3,594
Change In Property Value	£2	£2	£3,760	£6,712	£8,931	£19,407
Net Return	£-1,001	£-920	£3,010	£6,138	£8,585	£15,813
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-6%
Total Net Return (%)	-2%	-2%	5%	11%	15%	28%

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