Semi Detached RM5 3 beds 1 bath

Hainault Road, Romford RM5

London, England · RM5

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£38,288

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£64,749

↗ 14%After 5 Years

Return On Investment

67%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,072	£27,478	£27,890	£28,588	£29,302	£140,330
Total Expenses	£18,490	£18,543	£18,595	£18,675	£18,757	£93,061
Profit Before Tax	£8,582	£8,935	£9,295	£9,912	£10,545	£47,269
Profit After Tax	£6,951	£7,237	£7,529	£8,029	£8,541	£38,288
Change In Property Value	£5	£9,500	£16,958	£22,566	£15,721	£64,749
Net Return	£6,956	£16,737	£24,487	£30,595	£24,262	£103,037
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	4%	11%	16%	20%	16%	67%

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