Flat E7 1 bed 1 bath

Forbes House, 370 Romford Road, London E7

London, England · E7

Initial Investment

First Year

£72,250First Year

Profit From Rental Income

After 5 Years

£4,573

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£32,375

↗ 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	£11,640	£11,815	£11,992	£12,292	£12,599	£60,337
Total Expenses	£10,806	£10,873	£10,932	£11,004	£11,077	£54,691
Profit Before Tax	£834	£942	£1,060	£1,288	£1,522	£5,646
Profit After Tax	£676	£763	£859	£1,043	£1,233	£4,573
Change In Property Value	£2	£4,750	£8,479	£11,283	£7,860	£32,375
Net Return	£678	£5,513	£9,337	£12,326	£9,093	£36,948
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	8%	13%	17%	13%	51%

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