Flat
RM12
2 beds
1 bath
Carnforth Gardens, Hornchurch, Essex RM12
Initial Investment
£106,825First YearProfit From Rental Income
£-45,037
↘ -42%After 5 Years
Change In Property Value
£59,325
↗ 28%After 5 Years
Return On Investment
13%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £8,918 | £8,968 | £9,009 | £9,050 | £9,093 | £45,037 |
| Profit Before Tax | £-8,918 | £-8,968 | £-9,009 | £-9,050 | £-9,093 | £-45,037 |
| Profit After Tax | £-8,918 | £-8,968 | £-9,009 | £-9,050 | £-9,093 | £-45,037 |
| Change In Property Value | £6,450 | £11,073 | £13,951 | £14,788 | £13,063 | £59,325 |
| Net Return | £-2,468 | £2,105 | £4,943 | £5,738 | £3,970 | £14,288 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -9% | -42% |
| Total Net Return (%) | -2% | 2% | 5% | 5% | 4% | 13% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change