Terraced RM6 3 beds 1 bath

Shepherds Close, Romford RM6

London, England · RM6

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£34,956

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£54,526

↗ 14%After 5 Years

Return On Investment

70%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,604	£23,958	£24,317	£24,925	£25,549	£122,353
Total Expenses	£15,730	£15,778	£15,824	£15,896	£15,969	£79,198
Profit Before Tax	£7,874	£8,180	£8,493	£9,030	£9,580	£43,156
Profit After Tax	£6,378	£6,626	£6,879	£7,314	£7,760	£34,956
Change In Property Value	£4	£8,000	£14,280	£19,003	£13,239	£54,526
Net Return	£6,382	£14,626	£21,159	£26,317	£20,998	£89,482
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	5%	11%	16%	20%	16%	70%

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