Flat
RM12
2 beds
1 bath
Latimer Drive, Hornchurch RM12
Initial Investment
£139,150First YearProfit From Rental Income
£-53,886
↘ -39%After 5 Years
Change In Property Value
£74,502
↗ 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 | £10,687 | £10,737 | £10,778 | £10,820 | £10,863 | £53,886 |
| Profit Before Tax | £-10,687 | £-10,737 | £-10,778 | £-10,820 | £-10,863 | £-53,886 |
| Profit After Tax | £-10,687 | £-10,737 | £-10,778 | £-10,820 | £-10,863 | £-53,886 |
| Change In Property Value | £8,100 | £13,905 | £17,520 | £18,572 | £16,405 | £74,502 |
| Net Return | £-2,587 | £3,168 | £6,742 | £7,751 | £5,542 | £20,616 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -2% | 2% | 5% | 6% | 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