Flat
RM7
1 bed
1 bath
Spring Gardens, Romford RM7
London, England · RM7
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£4,496
↗ 6%After 5 Years
Change In Property Value
£23,743
↗ 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 | £13,116 | £13,313 | £13,646 | £13,987 | £14,406 | £68,467 |
| Total Expenses | £12,437 | £12,503 | £12,579 | £12,657 | £12,741 | £62,916 |
| Profit Before Tax | £679 | £810 | £1,067 | £1,330 | £1,665 | £5,551 |
| Profit After Tax | £550 | £656 | £864 | £1,077 | £1,349 | £4,496 |
| Change In Property Value | £2 | £2 | £4,600 | £8,211 | £10,927 | £23,743 |
| Net Return | £552 | £659 | £5,464 | £9,288 | £12,275 | £28,239 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 18% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change