Flat
E15
2 beds
1 bath
Romford Road, London E15
London, England · E15
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£42,067
↗ 41%After 5 Years
Change In Property Value
£33,549
↗ 10%After 5 Years
Return On Investment
74%
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 | £27,000 | £27,405 | £28,090 | £28,792 | £29,656 | £140,944 |
| Total Expenses | £17,594 | £17,681 | £17,792 | £17,906 | £18,035 | £89,010 |
| Profit Before Tax | £9,406 | £9,724 | £10,298 | £10,886 | £11,621 | £51,934 |
| Profit After Tax | £7,619 | £7,877 | £8,341 | £8,818 | £9,413 | £42,067 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £7,622 | £7,880 | £14,841 | £20,420 | £24,853 | £75,616 |
| Return From Rental Income (%) | 7% | 8% | 8% | 9% | 9% | 41% |
| Total Net Return (%) | 7% | 8% | 15% | 20% | 24% | 74% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change