Flat
RM7
2 beds
1 bath
Dagenham Road, Romford RM7
London, England · RM7
View property listing
Initial Investment
£68,050First YearProfit From Rental Income
£10,564
↗ 16%After 5 Years
Change In Property Value
£23,072
↗ 10%After 5 Years
Return On Investment
49%
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 | £14,436 | £14,653 | £15,019 | £15,394 | £15,856 | £75,358 |
| Total Expenses | £12,311 | £12,379 | £12,458 | £12,540 | £12,628 | £62,316 |
| Profit Before Tax | £2,125 | £2,274 | £2,561 | £2,855 | £3,228 | £13,042 |
| Profit After Tax | £1,721 | £1,842 | £2,074 | £2,312 | £2,614 | £10,564 |
| Change In Property Value | £2 | £2 | £4,470 | £7,979 | £10,618 | £23,072 |
| Net Return | £1,724 | £1,844 | £6,544 | £10,291 | £13,232 | £33,636 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change