Flat
RM1
1 bed
1 bath
Verve Apartments, Mercury Gardens, Romford RM1
London, England · RM1
View property listing
Initial Investment
£62,500First YearProfit From Rental Income
£3,079
↗ 5%After 5 Years
Change In Property Value
£21,162
↗ 10%After 5 Years
Return On Investment
39%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,688 | £11,863 | £12,160 | £12,464 | £12,838 | £61,013 |
| Total Expenses | £11,302 | £11,366 | £11,438 | £11,513 | £11,593 | £57,211 |
| Profit Before Tax | £386 | £498 | £722 | £951 | £1,245 | £3,802 |
| Profit After Tax | £313 | £403 | £584 | £771 | £1,009 | £3,079 |
| Change In Property Value | £2 | £2 | £4,100 | £7,319 | £9,739 | £21,162 |
| Net Return | £315 | £405 | £4,685 | £8,089 | £10,748 | £24,241 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 1% | 1% | 7% | 13% | 17% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change