Flat
RM7
2 beds
1 bath
Lupin Close, Romford, Essex RM7
London, England · RM7
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£5,621
↗ 7%After 5 Years
Change In Property Value
£25,807
↗ 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 | £14,256 | £14,470 | £14,832 | £15,202 | £15,658 | £74,418 |
| Total Expenses | £13,344 | £13,412 | £13,491 | £13,572 | £13,660 | £67,479 |
| Profit Before Tax | £912 | £1,058 | £1,341 | £1,631 | £1,998 | £6,939 |
| Profit After Tax | £738 | £857 | £1,086 | £1,321 | £1,619 | £5,621 |
| Change In Property Value | £3 | £3 | £5,000 | £8,925 | £11,877 | £25,807 |
| Net Return | £741 | £860 | £6,086 | £10,246 | £13,496 | £31,428 |
| 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