Flat
RM7
2 beds
1 bath
Como Street, Romford RM7
London, England · RM7
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£10,119
↗ 10%After 5 Years
Change In Property Value
£34,065
↗ 10%After 5 Years
Return On Investment
42%
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 | £18,816 | £19,098 | £19,576 | £20,065 | £20,667 | £98,222 |
| Total Expenses | £16,974 | £17,049 | £17,139 | £17,232 | £17,335 | £85,729 |
| Profit Before Tax | £1,842 | £2,050 | £2,436 | £2,833 | £3,332 | £12,493 |
| Profit After Tax | £1,492 | £1,660 | £1,973 | £2,295 | £2,699 | £10,119 |
| Change In Property Value | £3 | £3 | £6,600 | £11,781 | £15,677 | £34,065 |
| Net Return | £1,495 | £1,664 | £8,574 | £14,076 | £18,376 | £44,185 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 1% | 2% | 8% | 14% | 18% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change