Flat
RM1
1 bed
1 bath
Rushdon Close, Romford RM1
London, England · RM1
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£1,662
↗ 3%After 5 Years
Change In Property Value
£18,581
↗ 10%After 5 Years
Return On Investment
37%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,260 | £10,414 | £10,674 | £10,941 | £11,269 | £53,559 |
| Total Expenses | £10,168 | £10,229 | £10,298 | £10,368 | £10,444 | £51,507 |
| Profit Before Tax | £93 | £185 | £376 | £573 | £825 | £2,052 |
| Profit After Tax | £75 | £150 | £305 | £464 | £669 | £1,662 |
| Change In Property Value | £2 | £2 | £3,600 | £6,426 | £8,551 | £18,581 |
| Net Return | £77 | £152 | £3,905 | £6,890 | £9,220 | £20,243 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 7% | 13% | 17% | 37% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change