Flat
RM1
0 beds
0 baths
Unit 1 & 1A Tollgate House, 96 Market Place, Romford, Essex RM1
London, England · RM1
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£25,133
↗ 20%After 5 Years
Change In Property Value
£53,844
↗ 14%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,512 | £22,850 | £23,192 | £23,772 | £24,367 | £116,693 |
| Total Expenses | £16,960 | £17,044 | £17,119 | £17,219 | £17,321 | £85,664 |
| Profit Before Tax | £5,552 | £5,806 | £6,073 | £6,553 | £7,045 | £31,029 |
| Profit After Tax | £4,497 | £4,703 | £4,919 | £5,308 | £5,707 | £25,133 |
| Change In Property Value | £4 | £7,900 | £14,102 | £18,765 | £13,073 | £53,844 |
| Net Return | £4,501 | £12,603 | £19,021 | £24,073 | £18,780 | £78,977 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 4% | 10% | 15% | 19% | 15% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change