Flat RM1 1 bed 1 bath

Rushdon Close, Romford RM1

London, England · RM1

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£12,850

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£18,581

↗ 10%After 5 Years

Return On Investment

57%

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	£13,200	£13,398	£13,733	£14,076	£14,499	£68,906
Total Expenses	£10,462	£10,527	£10,604	£10,682	£10,767	£53,041
Profit Before Tax	£2,739	£2,871	£3,129	£3,394	£3,732	£15,864
Profit After Tax	£2,218	£2,325	£2,535	£2,749	£3,023	£12,850
Change In Property Value	£2	£2	£3,600	£6,426	£8,551	£18,581
Net Return	£2,220	£2,327	£6,135	£9,176	£11,574	£31,431
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	4%	4%	11%	17%	21%	57%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change