Flat
RM12
4 beds
1 bath
Ilfracombe Crescent, Hornchurch, Essex RM12
Initial Investment
£265,652First YearProfit From Rental Income
£33,863
↗ 13%After 5 Years
Change In Property Value
£88,478
↗ 20%After 5 Years
Return On Investment
46%
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 | £29,844 | £30,441 | £31,202 | £31,982 | £32,781 | £156,250 |
| Total Expenses | £22,660 | £22,765 | £22,884 | £23,006 | £23,129 | £114,444 |
| Profit Before Tax | £7,184 | £7,676 | £8,318 | £8,976 | £9,653 | £41,806 |
| Profit After Tax | £5,819 | £6,217 | £6,737 | £7,270 | £7,819 | £33,863 |
| Change In Property Value | £8,910 | £9,088 | £18,540 | £24,102 | £27,838 | £88,478 |
| Net Return | £14,729 | £15,305 | £25,277 | £31,372 | £35,656 | £122,340 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 6% | 6% | 10% | 12% | 13% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change