Flat RM7 2 beds 1 bath

2 Bed House For Sale Romford RM7

London, England · RM7

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£17,994

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£37,162

↗ 10%After 5 Years

Return On Investment

48%

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	£22,152	£22,484	£23,046	£23,623	£24,331	£115,636
Total Expenses	£18,498	£18,577	£18,677	£18,778	£18,892	£93,422
Profit Before Tax	£3,654	£3,907	£4,370	£4,844	£5,440	£22,215
Profit After Tax	£2,960	£3,165	£3,540	£3,924	£4,406	£17,994
Change In Property Value	£4	£4	£7,200	£12,852	£17,103	£37,162
Net Return	£2,963	£3,168	£10,740	£16,776	£21,509	£55,156
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	48%

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