Flat
IG11
1 bed
1 bath
Hewetts Quay, Abbey Road, Barking IG11
London, England · IG11
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£-2,580
↘ -4%After 5 Years
Change In Property Value
£22,194
↗ 10%After 5 Years
Return On Investment
30%
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 | £10,752 | £10,913 | £11,186 | £11,466 | £11,810 | £56,127 |
| Total Expenses | £11,605 | £11,667 | £11,738 | £11,810 | £11,887 | £58,707 |
| Profit Before Tax | £-853 | £-754 | £-552 | £-344 | £-77 | £-2,580 |
| Profit After Tax | £-853 | £-754 | £-552 | £-344 | £-77 | £-2,580 |
| Change In Property Value | £2 | £2 | £4,300 | £7,676 | £10,214 | £22,194 |
| Net Return | £-851 | £-752 | £3,749 | £7,332 | £10,137 | £19,614 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 30% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change