Semi Detached RM5 4 beds 2 baths

Hainault Road, Romford RM5

London, England · RM5

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£46,796

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£78,381

↗ 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	£32,772	£33,264	£33,763	£34,607	£35,472	£169,876
Total Expenses	£22,278	£22,339	£22,400	£22,494	£22,592	£112,103
Profit Before Tax	£10,494	£10,924	£11,363	£12,112	£12,880	£57,773
Profit After Tax	£8,500	£8,849	£9,204	£9,811	£10,433	£46,796
Change In Property Value	£6	£11,500	£20,528	£27,317	£19,031	£78,381
Net Return	£8,506	£20,349	£29,732	£37,127	£29,463	£125,177
Return From Rental Income (%)	4%	5%	5%	5%	5%	25%
Total Net Return (%)	4%	11%	16%	20%	16%	66%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change