Flat
RM6
3 beds
1 bath
Kibble Close, Romford RM6
London, England · RM6
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£16,230
↗ 10%After 5 Years
Change In Property Value
£51,614
↗ 10%After 5 Years
Return On Investment
41%
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 | £27,600 | £28,014 | £28,714 | £29,432 | £30,315 | £144,076 |
| Total Expenses | £24,598 | £24,685 | £24,798 | £24,914 | £25,044 | £124,038 |
| Profit Before Tax | £3,003 | £3,329 | £3,916 | £4,519 | £5,271 | £20,037 |
| Profit After Tax | £2,432 | £2,697 | £3,172 | £3,660 | £4,269 | £16,230 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £2,437 | £2,702 | £13,173 | £21,510 | £28,023 | £67,845 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 1% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change