Flat
RM1
1 bed
1 bath
Rushdon Close, Romford RM1
London, England · RM1
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£1,370
↗ 3%After 5 Years
Change In Property Value
£18,065
↗ 10%After 5 Years
Return On Investment
36%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,972 | £10,122 | £10,375 | £10,634 | £10,953 | £52,055 |
| Total Expenses | £9,940 | £10,001 | £10,070 | £10,139 | £10,214 | £50,364 |
| Profit Before Tax | £32 | £120 | £305 | £495 | £739 | £1,691 |
| Profit After Tax | £26 | £97 | £247 | £401 | £599 | £1,370 |
| Change In Property Value | £2 | £2 | £3,500 | £6,248 | £8,314 | £18,065 |
| Net Return | £27 | £99 | £3,747 | £6,648 | £8,912 | £19,435 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 17% | 36% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change