Flat RM1 0 beds 0 baths

Brentwood Road, Gidea Park, Romford RM1

London, England · RM1

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£19,200

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£44,302

↗ 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	£18,528	£18,806	£19,088	£19,565	£20,054	£96,041
Total Expenses	£14,310	£14,387	£14,457	£14,546	£14,638	£72,338
Profit Before Tax	£4,218	£4,418	£4,631	£5,019	£5,417	£23,704
Profit After Tax	£3,417	£3,579	£3,751	£4,065	£4,387	£19,200
Change In Property Value	£3	£6,500	£11,603	£15,440	£10,756	£44,302
Net Return	£3,420	£10,079	£15,354	£19,505	£15,144	£63,502
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	3%	10%	15%	19%	15%	62%

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