Flat
E12
0 beds
0 baths
Romford Road, London E12
London, England · E12
View property listing
Initial Investment
£223,000First YearProfit From Rental Income
£23,217
↗ 10%After 5 Years
Change In Property Value
£91,330
↗ 14%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,488 | £31,960 | £32,440 | £33,251 | £34,082 | £163,221 |
| Total Expenses | £26,706 | £26,803 | £26,892 | £27,015 | £27,141 | £134,558 |
| Profit Before Tax | £4,782 | £5,157 | £5,548 | £6,236 | £6,941 | £28,663 |
| Profit After Tax | £3,873 | £4,177 | £4,493 | £5,051 | £5,622 | £23,217 |
| Change In Property Value | £7 | £13,400 | £23,919 | £31,830 | £22,175 | £91,330 |
| Net Return | £3,880 | £17,577 | £28,413 | £36,880 | £27,797 | £114,548 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 12% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change