Flat RM1 2 beds 2 baths

Derwent Court, Riverside Close, Romford RM1

London, England · RM1

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£8,344

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£28,388

↗ 10%After 5 Years

Return On Investment

43%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,760	£18,026	£18,477	£18,939	£19,507	£92,710
Total Expenses	£16,246	£16,354	£16,476	£16,600	£16,733	£82,408
Profit Before Tax	£1,514	£1,672	£2,001	£2,339	£2,775	£10,302
Profit After Tax	£1,227	£1,355	£1,621	£1,895	£2,247	£8,344
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£1,229	£1,357	£7,121	£11,712	£15,312	£36,732
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	1%	2%	8%	14%	18%	43%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change