Semi Detached
RM12
2 beds
1 bath
Bennions Close, Hornchurch RM12
Initial Investment
£250,174First YearProfit From Rental Income
£-70,984
↘ -28%After 5 Years
Change In Property Value
£117,271
↗ 28%After 5 Years
Return On Investment
19%
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 | £14,174 | £14,187 | £14,197 | £14,208 | £14,218 | £70,984 |
| Profit Before Tax | £-14,174 | £-14,187 | £-14,197 | £-14,208 | £-14,218 | £-70,984 |
| Profit After Tax | £-14,174 | £-14,187 | £-14,197 | £-14,208 | £-14,218 | £-70,984 |
| Change In Property Value | £12,750 | £21,888 | £27,578 | £29,233 | £25,822 | £117,271 |
| Net Return | £-1,424 | £7,701 | £13,381 | £15,025 | £11,604 | £46,287 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -28% |
| Total Net Return (%) | -1% | 3% | 5% | 6% | 5% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change