Flat E15 1 bed 1 bath

Romford Road, London E15

London, England · E15

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£18,721

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£32,001

↗ 10%After 5 Years

Return On Investment

52%

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	£20,232	£20,535	£21,049	£21,575	£22,222	£105,614
Total Expenses	£16,322	£16,399	£16,493	£16,590	£16,697	£82,501
Profit Before Tax	£3,910	£4,137	£4,556	£4,985	£5,525	£23,113
Profit After Tax	£3,167	£3,351	£3,690	£4,038	£4,476	£18,721
Change In Property Value	£3	£3	£6,200	£11,067	£14,727	£32,001
Net Return	£3,170	£3,354	£9,890	£15,105	£19,203	£50,722
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	16%	20%	52%

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