Flat RM1 3 beds 1 bath

Priests Avenue, Romford RM1

London, England · RM1

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£46,864

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£88,604

↗ 14%After 5 Years

Return On Investment

63%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£37,056	£37,612	£38,176	£39,130	£40,109	£192,083
Total Expenses	£26,619	£26,725	£26,822	£26,960	£27,100	£134,226
Profit Before Tax	£10,437	£10,887	£11,354	£12,171	£13,009	£57,857
Profit After Tax	£8,454	£8,818	£9,196	£9,858	£10,537	£46,864
Change In Property Value	£7	£13,000	£23,205	£30,880	£21,513	£88,604
Net Return	£8,460	£21,819	£32,402	£40,738	£32,050	£135,468
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	10%	15%	19%	15%	63%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change