Flat RM6 2 beds 1 bath

Quarles Park Road, Romford, East London RM6

London, England · RM6

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£5,587

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£24,775

↗ 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	£15,492	£15,724	£16,117	£16,520	£17,016	£80,870
Total Expenses	£14,571	£14,675	£14,789	£14,907	£15,031	£73,973
Profit Before Tax	£921	£1,049	£1,328	£1,614	£1,985	£6,898
Profit After Tax	£746	£850	£1,076	£1,307	£1,608	£5,587
Change In Property Value	£2	£2	£4,800	£8,568	£11,402	£24,775
Net Return	£748	£852	£5,876	£9,875	£13,010	£30,362
Return From Rental Income (%)	1%	1%	1%	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