Flat
E12
0 beds
0 baths
Romford Road, London E12
London, England · E12
View property listing
Initial Investment
£238,750First YearProfit From Rental Income
£25,334
↗ 11%After 5 Years
Change In Property Value
£97,465
↗ 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 | £33,600 | £34,104 | £34,616 | £35,481 | £36,368 | £174,168 |
| Total Expenses | £28,365 | £28,466 | £28,558 | £28,686 | £28,817 | £142,892 |
| Profit Before Tax | £5,235 | £5,638 | £6,058 | £6,795 | £7,551 | £31,277 |
| Profit After Tax | £4,240 | £4,567 | £4,907 | £5,504 | £6,116 | £25,334 |
| Change In Property Value | £7 | £14,300 | £25,526 | £33,967 | £23,664 | £97,465 |
| Net Return | £4,247 | £18,867 | £30,433 | £39,471 | £29,780 | £122,799 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| 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