Flat RM6 2 beds 1 bath

Hevingham Drive, Romford RM6

London, England · RM6

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£11,978

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£28,388

↗ 10%After 5 Years

Return On Investment

48%

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	£17,760	£18,026	£18,477	£18,939	£19,507	£92,710
Total Expenses	£15,387	£15,475	£15,578	£15,684	£15,798	£77,923
Profit Before Tax	£2,373	£2,551	£2,899	£3,255	£3,709	£14,787
Profit After Tax	£1,922	£2,066	£2,348	£2,637	£3,004	£11,978
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£1,925	£2,069	£7,848	£12,454	£16,069	£40,365
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	2%	2%	9%	15%	19%	48%

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