Flat
RM1
1 bed
1 bath
Emma House, Market Link, Romford RM1
London, England · RM1
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£3,619
↗ 6%After 5 Years
Change In Property Value
£22,194
↗ 10%After 5 Years
Return On Investment
39%
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 | £12,252 | £12,436 | £12,747 | £13,065 | £13,457 | £63,957 |
| Total Expenses | £11,755 | £11,820 | £11,894 | £11,969 | £12,051 | £59,490 |
| Profit Before Tax | £497 | £616 | £853 | £1,096 | £1,406 | £4,467 |
| Profit After Tax | £402 | £499 | £691 | £888 | £1,139 | £3,619 |
| Change In Property Value | £2 | £2 | £4,300 | £7,676 | £10,214 | £22,194 |
| Net Return | £404 | £501 | £4,991 | £8,563 | £11,353 | £25,813 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change