Flat
SS5
0 beds
0 baths
Beckney Avenue, Hockley SS5
East of England, England · SS5
View property listing
Initial Investment
£16,000First YearProfit From Rental Income
£-6,849
↘ -43%After 5 Years
Change In Property Value
£9,652
↗ 19%After 5 Years
Return On Investment
18%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,496 | £2,533 | £2,571 | £2,636 | £2,702 | £12,938 |
| Total Expenses | £3,858 | £3,912 | £3,957 | £4,005 | £4,054 | £19,787 |
| Profit Before Tax | £-1,362 | £-1,379 | £-1,385 | £-1,369 | £-1,353 | £-6,849 |
| Profit After Tax | £-1,362 | £-1,379 | £-1,385 | £-1,369 | £-1,353 | £-6,849 |
| Change In Property Value | £750 | £1,776 | £2,364 | £2,744 | £2,017 | £9,652 |
| Net Return | £-612 | £398 | £978 | £1,375 | £664 | £2,803 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -8% | -43% |
| Total Net Return (%) | -4% | 2% | 6% | 9% | 4% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change