Flat
RM11
2 beds
2 baths
Riverwood Court, Hornchurch RM11
Initial Investment
£159,550First YearProfit From Rental Income
£15,651
↗ 10%After 5 Years
Change In Property Value
£59,581
↗ 20%After 5 Years
Return On Investment
47%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,368 | £19,755 | £20,249 | £20,755 | £21,274 | £101,402 |
| Total Expenses | £16,219 | £16,313 | £16,413 | £16,516 | £16,619 | £82,080 |
| Profit Before Tax | £3,149 | £3,443 | £3,836 | £4,239 | £4,656 | £19,322 |
| Profit After Tax | £2,550 | £2,788 | £3,107 | £3,434 | £3,771 | £15,651 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £18,746 | £59,581 |
| Net Return | £8,550 | £8,908 | £15,592 | £19,664 | £22,517 | £75,232 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 5% | 6% | 10% | 12% | 14% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change