Flat
RM1
2 beds
1 bath
South Street, Romford RM1
London, England · RM1
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£13,790
↗ 16%After 5 Years
Change In Property Value
£28,904
↗ 10%After 5 Years
Return On Investment
49%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,084 | £18,355 | £18,814 | £19,284 | £19,863 | £94,401 |
| Total Expenses | £15,290 | £15,372 | £15,469 | £15,568 | £15,677 | £77,376 |
| Profit Before Tax | £2,794 | £2,983 | £3,345 | £3,716 | £4,187 | £17,025 |
| Profit After Tax | £2,263 | £2,416 | £2,710 | £3,010 | £3,391 | £13,790 |
| Change In Property Value | £3 | £3 | £5,600 | £9,996 | £13,302 | £28,904 |
| Net Return | £2,266 | £2,419 | £8,310 | £13,007 | £16,693 | £42,694 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change