Flat RM1 1 bed 0 baths

Papermill House, South Street, Romford RM1

London, England · RM1

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£4,311

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£20,646

↗ 10%After 5 Years

Return On Investment

41%

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	£12,912	£13,106	£13,433	£13,769	£14,182	£67,402
Total Expenses	£12,226	£12,315	£12,412	£12,511	£12,616	£62,080
Profit Before Tax	£686	£791	£1,022	£1,258	£1,566	£5,322
Profit After Tax	£555	£641	£827	£1,019	£1,268	£4,311
Change In Property Value	£2	£2	£4,000	£7,140	£9,501	£20,646
Net Return	£557	£643	£4,828	£8,159	£10,770	£24,957
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	8%	13%	18%	41%

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