Flat
RM1
3 beds
1 bath
Priests Avenue, Romford RM1
London, England · RM1
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£28,112
↗ 13%After 5 Years
Change In Property Value
£67,099
↗ 10%After 5 Years
Return On Investment
44%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £37,056 | £37,612 | £38,552 | £39,516 | £40,701 | £193,437 |
| Total Expenses | £31,494 | £31,596 | £31,733 | £31,873 | £32,034 | £158,731 |
| Profit Before Tax | £5,562 | £6,016 | £6,819 | £7,643 | £8,667 | £34,707 |
| Profit After Tax | £4,505 | £4,873 | £5,524 | £6,191 | £7,020 | £28,112 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £4,511 | £4,879 | £18,524 | £29,396 | £37,900 | £95,211 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 44% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change