Flat
RM7
4 beds
1 bath
Gorseway, Romford RM7
London, England · RM7
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£38,839
↗ 20%After 5 Years
Change In Property Value
£59,356
↗ 10%After 5 Years
Return On Investment
52%
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 | £36,708 | £37,259 | £38,190 | £39,145 | £40,319 | £191,621 |
| Total Expenses | £28,484 | £28,585 | £28,721 | £28,860 | £29,021 | £143,671 |
| Profit Before Tax | £8,224 | £8,674 | £9,469 | £10,284 | £11,299 | £47,950 |
| Profit After Tax | £6,662 | £7,026 | £7,670 | £8,330 | £9,152 | £38,839 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £6,667 | £7,031 | £19,170 | £28,858 | £36,469 | £98,196 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change