Flat
RM1
1 bed
1 bath
50 Western Road, Romford RM1
London, England · RM1
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£9,817
↗ 13%After 5 Years
Change In Property Value
£24,775
↗ 10%After 5 Years
Return On Investment
47%
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 | £15,492 | £15,724 | £16,117 | £16,520 | £17,016 | £80,870 |
| Total Expenses | £13,571 | £13,652 | £13,745 | £13,840 | £13,943 | £68,751 |
| Profit Before Tax | £1,921 | £2,072 | £2,373 | £2,680 | £3,073 | £12,119 |
| Profit After Tax | £1,556 | £1,679 | £1,922 | £2,171 | £2,489 | £9,817 |
| Change In Property Value | £2 | £2 | £4,800 | £8,568 | £11,402 | £24,775 |
| Net Return | £1,558 | £1,681 | £6,722 | £10,739 | £13,891 | £34,591 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 15% | 19% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change