Flat RM6 2 beds 1 bath

High Road, Romford RM6

London, England · RM6

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£-393

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£13,631

↗ 14%After 5 Years

Return On Investment

43%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,604	£5,688	£5,773	£5,918	£6,066	£29,049
Total Expenses	£5,778	£5,836	£5,886	£5,942	£6,000	£29,442
Profit Before Tax	£-174	£-148	£-112	£-24	£66	£-393
Profit After Tax	£-174	£-148	£-112	£-24	£66	£-393
Change In Property Value	£1	£2,000	£3,570	£4,751	£3,310	£13,631
Net Return	£-173	£1,852	£3,458	£4,726	£3,376	£13,239
Return From Rental Income (%)	-1%	0%	0%	0%	0%	-1%
Total Net Return (%)	-1%	6%	11%	15%	11%	43%

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