Flat
IG11
1 bed
1 bath
Jasper Wharf, London Road, Barking IG11
London, England · IG11
View property listing
Initial Investment
£102,775First YearProfit From Rental Income
£19,312
↗ 19%After 5 Years
Change In Property Value
£33,704
↗ 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 | £21,084 | £21,400 | £21,935 | £22,484 | £23,158 | £110,061 |
| Total Expenses | £17,062 | £17,140 | £17,236 | £17,335 | £17,445 | £86,219 |
| Profit Before Tax | £4,022 | £4,260 | £4,699 | £5,149 | £5,713 | £23,842 |
| Profit After Tax | £3,258 | £3,451 | £3,806 | £4,170 | £4,628 | £19,312 |
| Change In Property Value | £3 | £3 | £6,530 | £11,656 | £15,511 | £33,704 |
| Net Return | £3,261 | £3,454 | £10,336 | £15,827 | £20,139 | £53,017 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 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