Flat
RM6
2 beds
1 bath
Eustace Road, Romford RM6
London, England · RM6
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£12,525
↗ 10%After 5 Years
Change In Property Value
£41,291
↗ 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 | £22,404 | £22,740 | £23,309 | £23,891 | £24,608 | £116,952 |
| Total Expenses | £20,110 | £20,190 | £20,290 | £20,392 | £20,506 | £101,488 |
| Profit Before Tax | £2,294 | £2,550 | £3,019 | £3,499 | £4,102 | £15,463 |
| Profit After Tax | £1,858 | £2,066 | £2,445 | £2,834 | £3,322 | £12,525 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £1,862 | £2,070 | £10,445 | £17,115 | £22,325 | £53,817 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 1% | 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