Flat
RM12
0 beds
0 baths
Hornchurch Road, Hornchurch RM12
Initial Investment
£614,749First YearProfit From Rental Income
£-155,076
↘ -25%After 5 Years
Change In Property Value
£248,063
↗ 28%After 5 Years
Return On Investment
15%
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 | £30,925 | £30,975 | £31,016 | £31,058 | £31,101 | £155,076 |
| Profit Before Tax | £-30,925 | £-30,975 | £-31,016 | £-31,058 | £-31,101 | £-155,076 |
| Profit After Tax | £-30,925 | £-30,975 | £-31,016 | £-31,058 | £-31,101 | £-155,076 |
| Change In Property Value | £26,970 | £46,299 | £58,336 | £61,836 | £54,622 | £248,063 |
| Net Return | £-3,955 | £15,323 | £27,320 | £30,778 | £23,521 | £92,987 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -1% | 2% | 4% | 5% | 4% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change