Flat IG11 3 beds 1 bath

Sutton Road, Barking IG11

London, England · IG11

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£5,589

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£49,034

↗ 10%After 5 Years

Return On Investment

35%

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	£23,748	£24,104	£24,707	£25,324	£26,084	£123,968
Total Expenses	£23,220	£23,302	£23,405	£23,511	£23,630	£117,068
Profit Before Tax	£528	£802	£1,302	£1,814	£2,455	£6,900
Profit After Tax	£427	£650	£1,054	£1,469	£1,988	£5,589
Change In Property Value	£5	£5	£9,500	£16,958	£22,566	£49,034
Net Return	£432	£655	£10,554	£18,427	£24,554	£54,622
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	0%	0%	7%	12%	16%	35%

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