Flat
RM6
1 bed
1 bath
Cross Road, Romford RM6
London, England · RM6
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£9,002
↗ 14%After 5 Years
Change In Property Value
£29,308
↗ 14%After 5 Years
Return On Investment
58%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,036 | £12,217 | £12,400 | £12,710 | £13,028 | £62,390 |
| Total Expenses | £10,121 | £10,189 | £10,249 | £10,321 | £10,396 | £51,276 |
| Profit Before Tax | £1,915 | £2,027 | £2,151 | £2,388 | £2,632 | £11,113 |
| Profit After Tax | £1,551 | £1,642 | £1,742 | £1,935 | £2,132 | £9,002 |
| Change In Property Value | £2 | £4,300 | £7,676 | £10,214 | £7,116 | £29,308 |
| Net Return | £1,553 | £5,942 | £9,418 | £12,149 | £9,247 | £38,309 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 19% | 14% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change