Flat
RM12
1 bed
1 bath
Fontwell Park Gardens, Hornchurch RM12
Initial Investment
£166,350First YearProfit From Rental Income
£17,254
↗ 10%After 5 Years
Change In Property Value
£61,567
↗ 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 | £19,788 | £20,184 | £20,688 | £21,206 | £21,736 | £103,601 |
| Total Expenses | £16,278 | £16,364 | £16,457 | £16,553 | £16,648 | £82,300 |
| Profit Before Tax | £3,510 | £3,820 | £4,231 | £4,653 | £5,087 | £21,302 |
| Profit After Tax | £2,843 | £3,094 | £3,427 | £3,769 | £4,121 | £17,254 |
| Change In Property Value | £6,200 | £6,324 | £12,901 | £16,771 | £19,371 | £61,567 |
| Net Return | £9,043 | £9,418 | £16,328 | £20,540 | £23,492 | £78,821 |
| 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