Flat
IG11
2 beds
2 baths
Cambridge Road, Barking IG11
London, England · IG11
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£24,681
↗ 20%After 5 Years
Change In Property Value
£40,259
↗ 10%After 5 Years
Return On Investment
52%
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 | £25,176 | £25,554 | £26,192 | £26,847 | £27,653 | £131,422 |
| Total Expenses | £19,991 | £20,075 | £20,181 | £20,291 | £20,414 | £100,952 |
| Profit Before Tax | £5,185 | £5,479 | £6,011 | £6,556 | £7,239 | £30,470 |
| Profit After Tax | £4,200 | £4,438 | £4,869 | £5,311 | £5,863 | £24,681 |
| Change In Property Value | £4 | £4 | £7,800 | £13,923 | £18,528 | £40,259 |
| Net Return | £4,204 | £4,442 | £12,669 | £19,234 | £24,391 | £64,940 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change