Flat RM7 3 beds 2 baths

Burnham Road, Romford RM7

London, England · RM7

Initial Investment

First Year

£160,000First Year

Profit From Rental Income

After 5 Years

£19,116

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£50,582

↗ 10%After 5 Years

Return On Investment

44%

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	£27,936	£28,355	£29,064	£29,791	£30,684	£145,830
Total Expenses	£24,234	£24,322	£24,436	£24,553	£24,685	£122,230
Profit Before Tax	£3,702	£4,033	£4,628	£5,238	£6,000	£23,600
Profit After Tax	£2,998	£3,267	£3,749	£4,243	£4,860	£19,116
Change In Property Value	£5	£5	£9,800	£17,493	£23,279	£50,582
Net Return	£3,003	£3,271	£13,549	£21,736	£28,138	£69,698
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	8%	14%	18%	44%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change