Terraced
RM7
3 beds
1 bath
Amberley Way, Romford RM7
London, England · RM7
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£43,684
↗ 28%After 5 Years
Change In Property Value
£64,749
↗ 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 | £28,500 | £28,927 | £29,361 | £30,095 | £30,848 | £147,732 |
| Total Expenses | £18,633 | £18,688 | £18,742 | £18,826 | £18,912 | £93,801 |
| Profit Before Tax | £9,867 | £10,239 | £10,619 | £11,270 | £11,936 | £53,931 |
| Profit After Tax | £7,992 | £8,294 | £8,602 | £9,128 | £9,668 | £43,684 |
| Change In Property Value | £5 | £9,500 | £16,958 | £22,566 | £15,721 | £64,749 |
| Net Return | £7,997 | £17,794 | £25,559 | £31,694 | £25,389 | £108,433 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 5% | 11% | 17% | 20% | 16% | 70% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change