Flat RM1 4 beds 2 baths

Fontayne Avenue, Romford RM1

London, England · RM1

Initial Investment

First Year

£184,500First Year

Profit From Rental Income

After 5 Years

£37,596

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£57,808

↗ 10%After 5 Years

Return On Investment

52%

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	£35,748	£36,284	£37,191	£38,121	£39,265	£186,609
Total Expenses	£27,793	£27,892	£28,026	£28,163	£28,320	£140,194
Profit Before Tax	£7,955	£8,392	£9,165	£9,958	£10,945	£46,415
Profit After Tax	£6,444	£6,797	£7,424	£8,066	£8,865	£37,596
Change In Property Value	£6	£6	£11,200	£19,992	£26,604	£57,808
Net Return	£6,449	£6,803	£18,624	£28,059	£35,469	£95,404
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	15%	19%	52%

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