Flat RM6 2 beds 1 bath

Hevingham Drive, Romford RM6

London, England · RM6

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£5,942

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£28,388

↗ 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	£15,396	£15,627	£16,018	£16,418	£16,911	£80,369
Total Expenses	£14,450	£14,519	£14,601	£14,685	£14,777	£73,033
Profit Before Tax	£946	£1,108	£1,416	£1,733	£2,133	£7,336
Profit After Tax	£766	£897	£1,147	£1,404	£1,728	£5,942
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£769	£900	£6,647	£11,221	£14,793	£34,330
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