Semi Detached
RM1
6 beds
3 baths
Heather Glen, Romford RM1
London, England · RM1
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£65,952
↗ 25%After 5 Years
Change In Property Value
£109,051
↗ 14%After 5 Years
Return On Investment
65%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £45,600 | £46,284 | £46,978 | £48,153 | £49,357 | £236,372 |
| Total Expenses | £30,800 | £30,881 | £30,961 | £31,088 | £31,220 | £154,949 |
| Profit Before Tax | £14,800 | £15,403 | £16,018 | £17,064 | £18,137 | £81,422 |
| Profit After Tax | £11,988 | £12,477 | £12,974 | £13,822 | £14,691 | £65,952 |
| Change In Property Value | £8 | £16,000 | £28,560 | £38,006 | £26,477 | £109,051 |
| Net Return | £11,996 | £28,477 | £41,535 | £51,828 | £41,168 | £175,003 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 25% |
| Total Net Return (%) | 4% | 11% | 15% | 19% | 15% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change