Flat
RM10
2 beds
1 bath
Elder Tree House, 596 Rainham Road South RM10
Initial Investment
£135,750First YearProfit From Rental Income
£-63,013
↘ -46%After 5 Years
Change In Property Value
£52,630
↗ 20%After 5 Years
Return On Investment
-8%
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 | £12,514 | £12,560 | £12,603 | £12,647 | £12,689 | £63,013 |
| Profit Before Tax | £-12,514 | £-12,560 | £-12,603 | £-12,647 | £-12,689 | £-63,013 |
| Profit After Tax | £-12,514 | £-12,560 | £-12,603 | £-12,647 | £-12,689 | £-63,013 |
| Change In Property Value | £5,300 | £5,406 | £11,028 | £14,337 | £16,559 | £52,630 |
| Net Return | £-7,214 | £-7,154 | £-1,575 | £1,690 | £3,870 | £-10,383 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -46% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | -8% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change