Flat
RM12
2 beds
1 bath
Carnforth Gardens, Hornchurch, Essex RM12
Initial Investment
£106,557First YearProfit From Rental Income
£-52,995
↘ -50%After 5 Years
Change In Property Value
£42,600
↗ 20%After 5 Years
Return On Investment
-10%
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 | £10,510 | £10,556 | £10,599 | £10,643 | £10,686 | £52,995 |
| Profit Before Tax | £-10,510 | £-10,556 | £-10,599 | £-10,643 | £-10,686 | £-52,995 |
| Profit After Tax | £-10,510 | £-10,556 | £-10,599 | £-10,643 | £-10,686 | £-52,995 |
| Change In Property Value | £4,290 | £4,376 | £8,927 | £11,605 | £13,403 | £42,600 |
| Net Return | £-6,220 | £-6,180 | £-1,673 | £962 | £2,718 | £-10,394 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -50% |
| Total Net Return (%) | -6% | -6% | -2% | 1% | 3% | -10% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change