Flat RM7 2 beds 1 bath

London Road, Romford RM7

London, England · RM7

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£7,577

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£29,420

↗ 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	£16,248	£16,492	£16,904	£17,327	£17,846	£84,817
Total Expenses	£14,932	£15,003	£15,087	£15,173	£15,267	£75,462
Profit Before Tax	£1,316	£1,489	£1,817	£2,154	£2,579	£9,355
Profit After Tax	£1,066	£1,206	£1,472	£1,745	£2,089	£7,577
Change In Property Value	£3	£3	£5,700	£10,175	£13,540	£29,420
Net Return	£1,069	£1,209	£7,172	£11,919	£15,629	£36,998
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	1%	1%	8%	14%	18%	42%

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