Semi Detached
RM2
4 beds
1 bath
Roslyn Gardens, Romford RM2
London, England · RM2
View property listing
Initial Investment
£263,250First YearProfit From Rental Income
£67,634
↗ 26%After 5 Years
Change In Property Value
£107,007
↗ 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 | £45,528 | £46,211 | £46,904 | £48,077 | £49,279 | £235,998 |
| Total Expenses | £30,310 | £30,391 | £30,471 | £30,598 | £30,729 | £152,499 |
| Profit Before Tax | £15,218 | £15,820 | £16,434 | £17,478 | £18,549 | £83,499 |
| Profit After Tax | £12,326 | £12,814 | £13,311 | £14,158 | £15,025 | £67,634 |
| Change In Property Value | £8 | £15,700 | £28,025 | £37,293 | £25,981 | £107,007 |
| Net Return | £12,334 | £28,514 | £41,336 | £51,451 | £41,006 | £174,641 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 5% | 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