Detached
RM1
3 beds
1 bath
Woodlands Road, Romford RM1
London, England · RM1
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£64,806
↗ 33%After 5 Years
Change In Property Value
£81,788
↗ 14%After 5 Years
Return On Investment
74%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £38,400 | £38,976 | £39,561 | £40,550 | £41,563 | £199,050 |
| Total Expenses | £23,645 | £23,715 | £23,784 | £23,893 | £24,005 | £119,042 |
| Profit Before Tax | £14,755 | £15,261 | £15,777 | £16,656 | £17,558 | £80,007 |
| Profit After Tax | £11,952 | £12,361 | £12,779 | £13,492 | £14,222 | £64,806 |
| Change In Property Value | £6 | £12,000 | £21,420 | £28,504 | £19,858 | £81,788 |
| Net Return | £11,958 | £24,361 | £34,199 | £41,996 | £34,080 | £146,594 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 6% | 12% | 17% | 21% | 17% | 74% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change