Flat
RM16
1 bed
1 bath
Malting Lane, Orsett RM16
Initial Investment
£139,150First YearProfit From Rental Income
£11,590
↗ 8%After 5 Years
Change In Property Value
£53,623
↗ 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 | £16,620 | £16,952 | £17,376 | £17,811 | £18,256 | £87,015 |
| Total Expenses | £14,374 | £14,453 | £14,539 | £14,626 | £14,713 | £72,706 |
| Profit Before Tax | £2,246 | £2,499 | £2,837 | £3,184 | £3,543 | £14,309 |
| Profit After Tax | £1,819 | £2,024 | £2,298 | £2,579 | £2,869 | £11,590 |
| Change In Property Value | £5,400 | £5,508 | £11,236 | £14,607 | £16,871 | £53,623 |
| Net Return | £7,219 | £7,532 | £13,535 | £17,187 | £19,741 | £65,213 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 5% | 5% | 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