Flat
RM7
2 beds
1 bath
77 London Road, Romford RM7
London, England · RM7
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£12,830
↗ 17%After 5 Years
Change In Property Value
£34,079
↗ 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 | £14,256 | £14,470 | £14,687 | £15,054 | £15,430 | £73,897 |
| Total Expenses | £11,469 | £11,541 | £11,603 | £11,682 | £11,762 | £58,058 |
| Profit Before Tax | £2,787 | £2,929 | £3,083 | £3,372 | £3,668 | £15,839 |
| Profit After Tax | £2,257 | £2,373 | £2,498 | £2,731 | £2,971 | £12,830 |
| Change In Property Value | £3 | £5,000 | £8,925 | £11,877 | £8,274 | £34,079 |
| Net Return | £2,260 | £7,373 | £11,423 | £14,608 | £11,245 | £46,908 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| 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