Flat
RM6
2 beds
1 bath
Glandford Way, Romford, Essex RM6
London, England · RM6
View property listing
Initial Investment
£60,550First YearProfit From Rental Income
£8,416
↗ 14%After 5 Years
Change In Property Value
£20,491
↗ 10%After 5 Years
Return On Investment
48%
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 | £12,816 | £13,008 | £13,333 | £13,667 | £14,077 | £66,901 |
| Total Expenses | £11,157 | £11,222 | £11,298 | £11,375 | £11,459 | £56,511 |
| Profit Before Tax | £1,659 | £1,786 | £2,036 | £2,292 | £2,618 | £10,390 |
| Profit After Tax | £1,344 | £1,447 | £1,649 | £1,856 | £2,121 | £8,416 |
| Change In Property Value | £2 | £2 | £3,970 | £7,087 | £9,430 | £20,491 |
| Net Return | £1,346 | £1,449 | £5,619 | £8,943 | £11,551 | £28,907 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change