Flat
RM1
2 beds
1 bath
Victoria Road, Romford RM1
London, England · RM1
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£14,923
↗ 18%After 5 Years
Change In Property Value
£37,486
↗ 14%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,672 | £15,907 | £16,146 | £16,549 | £16,963 | £81,237 |
| Total Expenses | £12,415 | £12,489 | £12,554 | £12,636 | £12,720 | £62,814 |
| Profit Before Tax | £3,257 | £3,418 | £3,592 | £3,913 | £4,243 | £18,424 |
| Profit After Tax | £2,638 | £2,769 | £2,910 | £3,170 | £3,437 | £14,923 |
| Change In Property Value | £3 | £5,500 | £9,818 | £13,064 | £9,102 | £37,486 |
| Net Return | £2,641 | £8,269 | £12,727 | £16,234 | £12,538 | £52,409 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 10% | 15% | 19% | 15% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change