Flat
RM1
1 bed
1 bath
South Street, Papermill House, 363 South Str, Romford RM1
London, England · RM1
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£2,247
↗ 4%After 5 Years
Change In Property Value
£19,613
↗ 10%After 5 Years
Return On Investment
38%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,836 | £10,999 | £11,274 | £11,555 | £11,902 | £56,565 |
| Total Expenses | £10,622 | £10,684 | £10,755 | £10,827 | £10,904 | £53,791 |
| Profit Before Tax | £214 | £314 | £519 | £729 | £998 | £2,774 |
| Profit After Tax | £173 | £255 | £420 | £590 | £808 | £2,247 |
| Change In Property Value | £2 | £2 | £3,800 | £6,783 | £9,026 | £19,613 |
| Net Return | £175 | £257 | £4,220 | £7,373 | £9,835 | £21,861 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 0% | 7% | 13% | 17% | 38% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change