Semi Detached
RM1
4 beds
2 baths
Fontayne Avenue, Romford RM1
London, England · RM1
View property listing
Initial Investment
£191,500First YearProfit From Rental Income
£47,233
↗ 25%After 5 Years
Change In Property Value
£79,062
↗ 14%After 5 Years
Return On Investment
66%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,060 | £33,556 | £34,059 | £34,911 | £35,783 | £171,369 |
| Total Expenses | £22,468 | £22,530 | £22,590 | £22,686 | £22,784 | £113,057 |
| Profit Before Tax | £10,593 | £11,026 | £11,469 | £12,225 | £13,000 | £58,313 |
| Profit After Tax | £8,580 | £8,931 | £9,290 | £9,902 | £10,530 | £47,233 |
| Change In Property Value | £6 | £11,600 | £20,706 | £27,554 | £19,196 | £79,062 |
| Net Return | £8,586 | £20,531 | £29,996 | £37,456 | £29,726 | £126,295 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 25% |
| Total Net Return (%) | 4% | 11% | 16% | 20% | 16% | 66% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change