Flat RM7 0 beds 0 baths

1-2 Fairview Parade, Mawney Road, Romford, Essex RM7

London, England · RM7

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£10,691

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£30,671

↗ 14%After 5 Years

Return On Investment

60%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,828	£13,020	£13,216	£13,546	£13,885	£66,495
Total Expenses	£10,522	£10,591	£10,652	£10,727	£10,803	£53,296
Profit Before Tax	£2,306	£2,429	£2,564	£2,819	£3,081	£13,199
Profit After Tax	£1,868	£1,967	£2,077	£2,284	£2,496	£10,691
Change In Property Value	£2	£4,500	£8,033	£10,689	£7,447	£30,671
Net Return	£1,870	£6,468	£10,109	£12,973	£9,943	£41,362
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	15%	19%	15%	60%

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