Flat
IG11
2 beds
1 bath
Cooke Street, Barking, Essex IG11
London, England · IG11
View property listing
Initial Investment
£56,650First YearProfit From Rental Income
£7,309
↗ 13%After 5 Years
Change In Property Value
£19,149
↗ 10%After 5 Years
Return On Investment
47%
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 | £11,976 | £12,156 | £12,460 | £12,771 | £13,154 | £62,516 |
| Total Expenses | £10,557 | £10,621 | £10,695 | £10,770 | £10,851 | £53,493 |
| Profit Before Tax | £1,419 | £1,534 | £1,765 | £2,001 | £2,304 | £9,023 |
| Profit After Tax | £1,149 | £1,243 | £1,430 | £1,621 | £1,866 | £7,309 |
| Change In Property Value | £2 | £2 | £3,710 | £6,622 | £8,813 | £19,149 |
| Net Return | £1,151 | £1,245 | £5,140 | £8,244 | £10,679 | £26,457 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 15% | 19% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change