Flat RM1 1 bed 1 bath

South Street, Papermill House, 363 South Str, Romford RM1

London, England · RM1

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£4,708

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£19,613

↗ 10%After 5 Years

Return On Investment

42%

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	£12,264	£12,448	£12,759	£13,078	£13,470	£64,020
Total Expenses	£11,468	£11,548	£11,637	£11,729	£11,825	£58,207
Profit Before Tax	£796	£900	£1,122	£1,350	£1,645	£5,812
Profit After Tax	£645	£729	£909	£1,093	£1,332	£4,708
Change In Property Value	£2	£2	£3,800	£6,783	£9,026	£19,613
Net Return	£647	£731	£4,709	£7,876	£10,359	£24,321
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	14%	18%	42%

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