Flat RM6 2 beds 1 bath

Glandford Way, Romford, Essex RM6

London, England · RM6

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£7,268

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 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	£16,800	£17,052	£17,478	£17,915	£18,453	£87,698
Total Expenses	£15,583	£15,654	£15,739	£15,827	£15,923	£78,726
Profit Before Tax	£1,218	£1,398	£1,739	£2,088	£2,529	£8,973
Profit After Tax	£986	£1,133	£1,409	£1,692	£2,049	£7,268
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£989	£1,136	£7,409	£12,402	£16,301	£38,236
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
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