Flat
RM7
2 beds
1 bath
London Road, Romford RM7
London, England · RM7
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£10,427
↗ 13%After 5 Years
Change In Property Value
£26,839
↗ 10%After 5 Years
Return On Investment
47%
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 | £16,788 | £17,040 | £17,466 | £17,902 | £18,440 | £87,636 |
| Total Expenses | £14,756 | £14,845 | £14,947 | £15,051 | £15,164 | £74,763 |
| Profit Before Tax | £2,032 | £2,195 | £2,519 | £2,851 | £3,276 | £12,872 |
| Profit After Tax | £1,646 | £1,778 | £2,040 | £2,310 | £2,653 | £10,427 |
| Change In Property Value | £3 | £3 | £5,200 | £9,282 | £12,352 | £26,839 |
| Net Return | £1,648 | £1,780 | £7,240 | £11,592 | £15,005 | £37,266 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 15% | 19% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change