Flat RM1 1 bed 1 bath

Verve Apartments, Mercury Gardens, Romford RM1

London, England · RM1

Initial Investment

First Year

£62,500First Year

Profit From Rental Income

After 5 Years

£6,855

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£21,162

↗ 10%After 5 Years

Return On Investment

45%

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	£13,236	£13,435	£13,770	£14,115	£14,538	£69,094
Total Expenses	£11,957	£12,034	£12,122	£12,211	£12,307	£60,630
Profit Before Tax	£1,279	£1,400	£1,649	£1,904	£2,232	£8,463
Profit After Tax	£1,036	£1,134	£1,336	£1,542	£1,808	£6,855
Change In Property Value	£2	£2	£4,100	£7,319	£9,739	£21,162
Net Return	£1,038	£1,136	£5,436	£8,861	£11,547	£28,017
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	2%	9%	14%	18%	45%

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