Semi Detached RM6 3 beds 2 baths

London RM6

London, England · RM6

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£44,620

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£78,381

↗ 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	£32,196	£32,679	£33,169	£33,998	£34,848	£166,891
Total Expenses	£22,220	£22,281	£22,340	£22,434	£22,529	£111,805
Profit Before Tax	£9,976	£10,398	£10,829	£11,565	£12,319	£55,086
Profit After Tax	£8,080	£8,422	£8,771	£9,367	£9,978	£44,620
Change In Property Value	£6	£11,500	£20,528	£27,317	£19,031	£78,381
Net Return	£8,086	£19,922	£29,299	£36,684	£29,009	£123,000
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	4%	10%	15%	19%	15%	65%

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