Flat
RM12
1 bed
1 bath
South End Road, Hornchurch RM12
Initial Investment
£159,550First YearProfit From Rental Income
£13,777
↗ 9%After 5 Years
Change In Property Value
£59,581
↗ 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 | £18,456 | £18,825 | £19,296 | £19,778 | £20,273 | £96,628 |
| Total Expenses | £15,748 | £15,831 | £15,921 | £16,013 | £16,105 | £79,619 |
| Profit Before Tax | £2,708 | £2,994 | £3,375 | £3,765 | £4,167 | £17,009 |
| Profit After Tax | £2,193 | £2,425 | £2,734 | £3,050 | £3,376 | £13,777 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £18,746 | £59,581 |
| Net Return | £8,193 | £8,545 | £15,218 | £19,280 | £22,121 | £73,358 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 10% | 12% | 14% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change