Flat
RM12
1 bed
1 bath
Latimer Drive, Hornchurch RM12
Initial Investment
£83,100First YearProfit From Rental Income
£6,132
↗ 7%After 5 Years
Change In Property Value
£33,763
↗ 20%After 5 Years
Return On Investment
48%
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 | £10,980 | £11,200 | £11,480 | £11,767 | £12,061 | £57,487 |
| Total Expenses | £9,843 | £9,911 | £9,982 | £10,054 | £10,126 | £49,916 |
| Profit Before Tax | £1,137 | £1,289 | £1,498 | £1,712 | £1,934 | £7,571 |
| Profit After Tax | £921 | £1,044 | £1,213 | £1,387 | £1,567 | £6,132 |
| Change In Property Value | £3,400 | £3,468 | £7,075 | £9,197 | £10,623 | £33,763 |
| Net Return | £4,321 | £4,512 | £8,288 | £10,584 | £12,190 | £39,895 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 5% | 5% | 10% | 13% | 15% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change