Flat RM1 2 beds 1 bath

Mercury Gardens, Romford RM1

London, England · RM1

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£8,311

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£25,807

↗ 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	£16,140	£16,382	£16,792	£17,211	£17,728	£84,253
Total Expenses	£14,592	£14,686	£14,793	£14,902	£15,019	£73,992
Profit Before Tax	£1,548	£1,696	£1,999	£2,309	£2,709	£10,261
Profit After Tax	£1,254	£1,374	£1,619	£1,871	£2,194	£8,311
Change In Property Value	£3	£3	£5,000	£8,925	£11,877	£25,807
Net Return	£1,257	£1,376	£6,619	£10,796	£14,071	£34,118
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	2%	9%	14%	19%	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