Flat
RM6
4 beds
2 baths
Lansbury Avenue, Romford RM6
London, England · RM6
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£13,806
↗ 10%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
42%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,796 | £24,153 | £24,757 | £25,376 | £26,137 | £124,218 |
| Total Expenses | £21,241 | £21,323 | £21,427 | £21,532 | £21,651 | £107,174 |
| Profit Before Tax | £2,555 | £2,830 | £3,330 | £3,843 | £4,486 | £17,044 |
| Profit After Tax | £2,069 | £2,292 | £2,698 | £3,113 | £3,634 | £13,806 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £2,073 | £2,296 | £11,198 | £18,286 | £23,824 | £57,678 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change