Flat RM2 2 beds 1 bath

Station Road, Gidea Park RM2

London, England · RM2

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£12,568

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 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	£20,304	£20,609	£21,124	£21,652	£22,301	£105,990
Total Expenses	£17,917	£17,993	£18,088	£18,184	£18,292	£90,473
Profit Before Tax	£2,387	£2,615	£3,036	£3,468	£4,010	£15,516
Profit After Tax	£1,934	£2,119	£2,459	£2,809	£3,248	£12,568
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£1,937	£2,122	£9,459	£15,304	£19,875	£48,698
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	2%	2%	9%	14%	18%	44%

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