Flat
RM1
2 beds
1 bath
Mercury Gardens, Romford RM1
London, England · RM1
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£6,042
↗ 9%After 5 Years
Change In Property Value
£23,743
↗ 10%After 5 Years
Return On Investment
43%
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 | £14,856 | £15,079 | £15,456 | £15,842 | £16,317 | £77,550 |
| Total Expenses | £13,811 | £13,907 | £14,013 | £14,122 | £14,238 | £70,091 |
| Profit Before Tax | £1,045 | £1,172 | £1,443 | £1,720 | £2,080 | £7,460 |
| Profit After Tax | £847 | £949 | £1,169 | £1,393 | £1,685 | £6,042 |
| Change In Property Value | £2 | £2 | £4,600 | £8,211 | £10,927 | £23,743 |
| Net Return | £849 | £952 | £5,769 | £9,605 | £12,611 | £29,785 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 1% | 8% | 14% | 18% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change