Flat
RM1
1 bed
1 bath
Hazeleigh House, Market Link, Romford RM1
London, England · RM1
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£3,911
↗ 6%After 5 Years
Change In Property Value
£22,710
↗ 10%After 5 Years
Return On Investment
40%
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 | £12,540 | £12,728 | £13,046 | £13,372 | £13,774 | £65,461 |
| Total Expenses | £11,983 | £12,047 | £12,122 | £12,199 | £12,281 | £60,632 |
| Profit Before Tax | £558 | £681 | £924 | £1,174 | £1,492 | £4,829 |
| Profit After Tax | £452 | £551 | £749 | £951 | £1,209 | £3,911 |
| Change In Property Value | £2 | £2 | £4,400 | £7,854 | £10,452 | £22,710 |
| Net Return | £454 | £554 | £5,149 | £8,805 | £11,660 | £26,622 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change