Flat RM6 2 beds 1 bath

Framlingham Court, Norwich Crescent, Romford RM6

London, England · RM6

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£6,728

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£29,936

↗ 10%After 5 Years

Return On Investment

41%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,236	£16,480	£16,892	£17,314	£17,833	£84,754
Total Expenses	£15,129	£15,200	£15,284	£15,370	£15,465	£76,447
Profit Before Tax	£1,107	£1,280	£1,608	£1,944	£2,369	£8,307
Profit After Tax	£896	£1,037	£1,302	£1,575	£1,919	£6,728
Change In Property Value	£3	£3	£5,800	£10,353	£13,777	£29,936
Net Return	£899	£1,040	£7,102	£11,928	£15,696	£36,665
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	8%	13%	17%	41%

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