Flat
RM1
2 beds
2 baths
Derwent Court, Riverside Close, Romford RM1
London, England · RM1
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£6,992
↗ 8%After 5 Years
Change In Property Value
£28,388
↗ 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 | £15,672 | £15,907 | £16,305 | £16,712 | £17,214 | £81,810 |
| Total Expenses | £14,478 | £14,547 | £14,630 | £14,715 | £14,807 | £73,177 |
| Profit Before Tax | £1,194 | £1,360 | £1,675 | £1,998 | £2,406 | £8,633 |
| Profit After Tax | £967 | £1,101 | £1,357 | £1,618 | £1,949 | £6,992 |
| Change In Property Value | £3 | £3 | £5,500 | £9,818 | £13,065 | £28,388 |
| Net Return | £970 | £1,104 | £6,857 | £11,436 | £15,014 | £35,380 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 18% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change