Detached
IG11
2 beds
2 baths
Great Galley Close, Barking IG11
London, England · IG11
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£33,253
↗ 28%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
60%
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 | £25,128 | £25,505 | £26,143 | £26,796 | £27,600 | £131,172 |
| Total Expenses | £17,891 | £17,940 | £18,015 | £18,091 | £18,182 | £90,119 |
| Profit Before Tax | £7,237 | £7,565 | £8,128 | £8,705 | £9,418 | £41,053 |
| Profit After Tax | £5,862 | £6,127 | £6,584 | £7,051 | £7,629 | £33,253 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £5,866 | £6,131 | £14,084 | £20,439 | £25,444 | £71,964 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 5% | 5% | 12% | 17% | 21% | 60% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change