Flat
RM7
1 bed
1 bath
Crow Lane, Romford RM7
London, England · RM7
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£4,743
↗ 7%After 5 Years
Change In Property Value
£24,259
↗ 10%After 5 Years
Return On Investment
41%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,392 | £13,593 | £13,933 | £14,281 | £14,709 | £69,908 |
| Total Expenses | £12,663 | £12,729 | £12,806 | £12,885 | £12,970 | £64,052 |
| Profit Before Tax | £729 | £864 | £1,127 | £1,396 | £1,739 | £5,856 |
| Profit After Tax | £591 | £700 | £913 | £1,131 | £1,409 | £4,743 |
| Change In Property Value | £2 | £2 | £4,700 | £8,390 | £11,164 | £24,259 |
| Net Return | £593 | £702 | £5,613 | £9,521 | £12,573 | £29,002 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 18% | 41% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change