Flat RM1 2 beds 1 bath

Frazer Close, Romford RM1

London, England · RM1

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£6,745

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£27,872

↗ 10%After 5 Years

Return On Investment

42%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,396	£15,627	£16,018	£16,418	£16,911	£80,369
Total Expenses	£14,252	£14,321	£14,403	£14,487	£14,579	£72,041
Profit Before Tax	£1,144	£1,306	£1,615	£1,931	£2,332	£8,328
Profit After Tax	£927	£1,058	£1,308	£1,564	£1,889	£6,745
Change In Property Value	£3	£3	£5,400	£9,639	£12,827	£27,872
Net Return	£929	£1,061	£6,708	£11,203	£14,716	£34,617
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	13%	18%	42%

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