Flat RM7 3 beds 2 baths

Vestry Court, 2, Bournebrook Grove, Romford RM7

London, England · RM7

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£25,570

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£54,526

↗ 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	£22,800	£23,142	£23,489	£24,076	£24,678	£118,186
Total Expenses	£17,150	£17,234	£17,310	£17,410	£17,513	£86,618
Profit Before Tax	£5,650	£5,908	£6,179	£6,666	£7,165	£31,568
Profit After Tax	£4,577	£4,785	£5,005	£5,399	£5,804	£25,570
Change In Property Value	£4	£8,000	£14,280	£19,003	£13,239	£54,526
Net Return	£4,581	£12,785	£19,285	£24,402	£19,042	£80,096
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	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