Flat
RM7
1 bed
1 bath
Holland Close, Romford RM7
London, England · RM7
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£3,372
↗ 5%After 5 Years
Change In Property Value
£21,678
↗ 10%After 5 Years
Return On Investment
39%
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 | £11,976 | £12,156 | £12,460 | £12,771 | £13,154 | £62,516 |
| Total Expenses | £11,529 | £11,593 | £11,667 | £11,742 | £11,823 | £58,354 |
| Profit Before Tax | £447 | £562 | £793 | £1,029 | £1,332 | £4,163 |
| Profit After Tax | £362 | £455 | £642 | £834 | £1,079 | £3,372 |
| Change In Property Value | £2 | £2 | £4,200 | £7,497 | £9,977 | £21,678 |
| Net Return | £364 | £458 | £4,842 | £8,331 | £11,055 | £25,050 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change