Flat
RM7
2 beds
1 bath
Birkbeck Road, Romford, Essex RM7
London, England · RM7
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£22,817
↗ 19%After 5 Years
Change In Property Value
£39,227
↗ 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 | £24,264 | £24,628 | £25,244 | £25,875 | £26,651 | £126,661 |
| Total Expenses | £19,503 | £19,585 | £19,690 | £19,797 | £19,917 | £98,492 |
| Profit Before Tax | £4,761 | £5,043 | £5,554 | £6,078 | £6,734 | £28,169 |
| Profit After Tax | £3,856 | £4,085 | £4,499 | £4,923 | £5,454 | £22,817 |
| Change In Property Value | £4 | £4 | £7,600 | £13,566 | £18,053 | £39,227 |
| Net Return | £3,860 | £4,088 | £12,099 | £18,489 | £23,507 | £62,044 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 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