Flat
RM7
1 bed
1 bath
London Road, Romford RM7
London, England · RM7
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£7,085
↗ 13%After 5 Years
Change In Property Value
£18,581
↗ 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 | £11,616 | £11,790 | £12,085 | £12,387 | £12,759 | £60,637 |
| Total Expenses | £10,241 | £10,303 | £10,374 | £10,447 | £10,525 | £51,891 |
| Profit Before Tax | £1,375 | £1,487 | £1,711 | £1,940 | £2,233 | £8,746 |
| Profit After Tax | £1,114 | £1,205 | £1,386 | £1,572 | £1,809 | £7,085 |
| Change In Property Value | £2 | £2 | £3,600 | £6,426 | £8,551 | £18,581 |
| Net Return | £1,115 | £1,206 | £4,986 | £7,998 | £10,360 | £25,666 |
| 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