Flat
RM1
1 bed
1 bath
Rushdon Close, Romford RM1
London, England · RM1
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£6,851
↗ 12%After 5 Years
Change In Property Value
£24,537
↗ 14%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,260 | £10,414 | £10,570 | £10,834 | £11,105 | £53,184 |
| Total Expenses | £8,818 | £8,883 | £8,940 | £9,008 | £9,078 | £44,725 |
| Profit Before Tax | £1,443 | £1,531 | £1,631 | £1,827 | £2,028 | £8,458 |
| Profit After Tax | £1,168 | £1,240 | £1,321 | £1,480 | £1,642 | £6,851 |
| Change In Property Value | £2 | £3,600 | £6,426 | £8,551 | £5,957 | £24,537 |
| Net Return | £1,170 | £4,840 | £7,747 | £10,031 | £7,600 | £31,388 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change