Flat
RM2
2 beds
1 bath
Lodge Avenue, Romford RM2
London, England · RM2
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£8,966
↗ 10%After 5 Years
Change In Property Value
£29,936
↗ 10%After 5 Years
Return On Investment
43%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,824 | £17,076 | £17,503 | £17,941 | £18,479 | £87,824 |
| Total Expenses | £15,188 | £15,259 | £15,345 | £15,433 | £15,529 | £76,754 |
| Profit Before Tax | £1,636 | £1,817 | £2,158 | £2,508 | £2,950 | £11,069 |
| Profit After Tax | £1,325 | £1,472 | £1,748 | £2,032 | £2,389 | £8,966 |
| Change In Property Value | £3 | £3 | £5,800 | £10,353 | £13,777 | £29,936 |
| Net Return | £1,328 | £1,475 | £7,548 | £12,385 | £16,167 | £38,902 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 1% | 2% | 8% | 14% | 18% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change