Flat
RM7
3 beds
1 bath
Grovesnor Road, Romford RM7
London, England · RM7
View property listing
Initial Investment
£128,150First YearProfit From Rental Income
£24,377
↗ 19%After 5 Years
Change In Property Value
£41,188
↗ 10%After 5 Years
Return On Investment
51%
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 | £25,476 | £25,858 | £26,505 | £27,167 | £27,982 | £132,988 |
| Total Expenses | £20,378 | £20,462 | £20,570 | £20,680 | £20,804 | £102,894 |
| Profit Before Tax | £5,098 | £5,396 | £5,935 | £6,487 | £7,178 | £30,094 |
| Profit After Tax | £4,129 | £4,371 | £4,807 | £5,255 | £5,814 | £24,377 |
| Change In Property Value | £4 | £4 | £7,980 | £14,245 | £18,955 | £41,188 |
| Net Return | £4,133 | £4,375 | £12,787 | £19,499 | £24,770 | £65,565 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change