Flat
RM6
2 beds
1 bath
10A Tudor Parade High Road, Romford, Essex RM6
London, England · RM6
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£6,171
↗ 11%After 5 Years
Change In Property Value
£24,537
↗ 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 | £10,080 | £10,231 | £10,385 | £10,644 | £10,910 | £52,251 |
| Total Expenses | £8,800 | £8,865 | £8,921 | £8,989 | £9,058 | £44,632 |
| Profit Before Tax | £1,281 | £1,367 | £1,464 | £1,656 | £1,852 | £7,619 |
| Profit After Tax | £1,037 | £1,107 | £1,186 | £1,341 | £1,500 | £6,171 |
| Change In Property Value | £2 | £3,600 | £6,426 | £8,551 | £5,957 | £24,537 |
| Net Return | £1,039 | £4,707 | £7,612 | £9,892 | £7,458 | £30,708 |
| 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