Flat
RM1
1 bed
1 bath
Rushdon Close, Romford RM1
London, England · RM1
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£5,586
↗ 11%After 5 Years
Change In Property Value
£22,492
↗ 14%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,408 | £9,549 | £9,692 | £9,935 | £10,183 | £48,767 |
| Total Expenses | £8,250 | £8,314 | £8,369 | £8,435 | £8,503 | £41,870 |
| Profit Before Tax | £1,158 | £1,235 | £1,323 | £1,499 | £1,680 | £6,897 |
| Profit After Tax | £938 | £1,001 | £1,072 | £1,215 | £1,361 | £5,586 |
| Change In Property Value | £2 | £3,300 | £5,891 | £7,839 | £5,461 | £22,492 |
| Net Return | £940 | £4,301 | £6,962 | £9,053 | £6,822 | £28,078 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change