Flat
RM7
2 beds
1 bath
Fernleigh Court, Mawney Road RM7
London, England · RM7
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£918
↗ 3%After 5 Years
Change In Property Value
£14,995
↗ 14%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,276 | £6,370 | £6,466 | £6,627 | £6,793 | £32,532 |
| Total Expenses | £6,167 | £6,226 | £6,277 | £6,335 | £6,394 | £31,399 |
| Profit Before Tax | £109 | £144 | £189 | £293 | £399 | £1,133 |
| Profit After Tax | £88 | £117 | £153 | £237 | £323 | £918 |
| Change In Property Value | £1 | £2,200 | £3,927 | £5,226 | £3,641 | £14,995 |
| Net Return | £90 | £2,317 | £4,080 | £5,463 | £3,964 | £15,913 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 7% | 12% | 16% | 12% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change