Terraced RM2 1 bed 1 bath

Kingsley Court, Brentwood Road RM2

London, England · RM2

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£30,445

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£44,302

↗ 14%After 5 Years

Return On Investment

73%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,824	£20,121	£20,423	£20,934	£21,457	£102,759
Total Expenses	£12,939	£12,982	£13,022	£13,083	£13,146	£65,173
Profit Before Tax	£6,885	£7,140	£7,401	£7,850	£8,311	£37,587
Profit After Tax	£5,577	£5,783	£5,995	£6,359	£6,732	£30,445
Change In Property Value	£3	£6,500	£11,603	£15,440	£10,756	£44,302
Net Return	£5,580	£12,283	£17,598	£21,799	£17,488	£74,747
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	5%	12%	17%	21%	17%	73%

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