Semi Detached RM7 3 beds 2 baths

Burnham Road, Romford RM7

London, England · RM7

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£40,426

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£68,157

↗ 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	£28,500	£28,927	£29,361	£30,095	£30,848	£147,732
Total Expenses	£19,438	£19,493	£19,546	£19,630	£19,716	£97,823
Profit Before Tax	£9,063	£9,435	£9,815	£10,465	£11,132	£49,909
Profit After Tax	£7,341	£7,642	£7,950	£8,477	£9,017	£40,426
Change In Property Value	£5	£10,000	£17,850	£23,753	£16,548	£68,157
Net Return	£7,346	£17,642	£25,800	£32,230	£25,565	£108,583
Return From Rental Income (%)	4%	5%	5%	5%	6%	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