Flat
RM1
1 bed
1 bath
South Street, Papermill House, 363 South Str, Romford RM1
London, England · RM1
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£7,725
↗ 13%After 5 Years
Change In Property Value
£25,900
↗ 14%After 5 Years
Return On Investment
58%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,836 | £10,999 | £11,164 | £11,443 | £11,729 | £56,169 |
| Total Expenses | £9,197 | £9,263 | £9,321 | £9,390 | £9,462 | £46,632 |
| Profit Before Tax | £1,639 | £1,735 | £1,843 | £2,052 | £2,267 | £9,537 |
| Profit After Tax | £1,328 | £1,406 | £1,493 | £1,662 | £1,836 | £7,725 |
| Change In Property Value | £2 | £3,800 | £6,783 | £9,026 | £6,288 | £25,900 |
| Net Return | £1,330 | £5,206 | £8,276 | £10,689 | £8,125 | £33,625 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change