Detached
RM12
4 beds
1 bath
Ilfracombe Crescent, Hornchurch, Essex RM12
Initial Investment
£265,652First YearProfit From Rental Income
£-90,987
↘ -34%After 5 Years
Change In Property Value
£88,478
↗ 20%After 5 Years
Return On Investment
-1%
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 | £18,175 | £18,187 | £18,197 | £18,208 | £18,219 | £90,987 |
| Profit Before Tax | £-18,175 | £-18,187 | £-18,197 | £-18,208 | £-18,219 | £-90,987 |
| Profit After Tax | £-18,175 | £-18,187 | £-18,197 | £-18,208 | £-18,219 | £-90,987 |
| Change In Property Value | £8,910 | £9,088 | £18,540 | £24,102 | £27,838 | £88,478 |
| Net Return | £-9,265 | £-9,099 | £342 | £5,893 | £9,619 | £-2,509 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 4% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change