Flat RM1 1 bed 1 bath

Verve Apartments, Mercury Gardens, Romford RM1

London, England · RM1

Initial Investment

First Year

£62,500First Year

Profit From Rental Income

After 5 Years

£8,990

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£27,944

↗ 14%After 5 Years

Return On Investment

59%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,688	£11,863	£12,041	£12,342	£12,651	£60,586
Total Expenses	£9,765	£9,832	£9,891	£9,963	£10,036	£49,487
Profit Before Tax	£1,923	£2,031	£2,150	£2,379	£2,614	£11,098
Profit After Tax	£1,558	£1,645	£1,742	£1,927	£2,118	£8,990
Change In Property Value	£2	£4,100	£7,319	£9,739	£6,785	£27,944
Net Return	£1,560	£5,745	£9,060	£11,666	£8,902	£36,934
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	19%	14%	59%

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