Flat
RM7
2 beds
1 bath
Linley Crescent, Romford RM7
London, England · RM7
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£15,778
↗ 19%After 5 Years
Change In Property Value
£27,872
↗ 10%After 5 Years
Return On Investment
53%
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 | £17,436 | £17,698 | £18,140 | £18,593 | £19,151 | £91,018 |
| Total Expenses | £14,156 | £14,221 | £14,302 | £14,385 | £14,477 | £71,540 |
| Profit Before Tax | £3,280 | £3,476 | £3,838 | £4,209 | £4,675 | £19,478 |
| Profit After Tax | £2,657 | £2,816 | £3,109 | £3,409 | £3,787 | £15,778 |
| Change In Property Value | £3 | £3 | £5,400 | £9,639 | £12,827 | £27,872 |
| Net Return | £2,660 | £2,819 | £8,509 | £13,048 | £16,614 | £43,649 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 16% | 20% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change