Flat
RM1
1 bed
0 baths
Papermill House, South Street, Romford RM1
London, England · RM1
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£2,787
↗ 5%After 5 Years
Change In Property Value
£20,646
↗ 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 | £11,400 | £11,571 | £11,860 | £12,157 | £12,521 | £59,510 |
| Total Expenses | £11,075 | £11,138 | £11,210 | £11,284 | £11,363 | £56,069 |
| Profit Before Tax | £325 | £433 | £650 | £873 | £1,159 | £3,440 |
| Profit After Tax | £263 | £351 | £527 | £707 | £939 | £2,787 |
| Change In Property Value | £2 | £2 | £4,000 | £7,140 | £9,501 | £20,646 |
| Net Return | £265 | £353 | £4,527 | £7,847 | £10,440 | £23,432 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 0% | 1% | 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