Flat
RM6
1 bed
1 bath
Whalebone Lane North, Romford RM6
London, England · RM6
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£4,662
↗ 6%After 5 Years
Change In Property Value
£25,807
↗ 10%After 5 Years
Return On Investment
40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,004 | £14,214 | £14,569 | £14,934 | £15,382 | £73,103 |
| Total Expenses | £13,319 | £13,386 | £13,465 | £13,545 | £13,632 | £67,347 |
| Profit Before Tax | £685 | £828 | £1,105 | £1,389 | £1,749 | £5,755 |
| Profit After Tax | £555 | £671 | £895 | £1,125 | £1,417 | £4,662 |
| Change In Property Value | £3 | £3 | £5,000 | £8,925 | £11,877 | £25,807 |
| Net Return | £557 | £673 | £5,895 | £10,050 | £13,294 | £30,469 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change