Semi Detached
RM7
6 beds
3 baths
Eastbrook Drive, Romford RM7
London, England · RM7
View property listing
Initial Investment
£542,250First YearProfit From Rental Income
£125,511
↗ 23%After 5 Years
Change In Property Value
£204,471
↗ 14%After 5 Years
Return On Investment
61%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £85,500 | £86,782 | £88,084 | £90,286 | £92,544 | £443,197 |
| Total Expenses | £57,313 | £57,453 | £57,594 | £57,824 | £58,061 | £288,244 |
| Profit Before Tax | £28,188 | £29,329 | £30,491 | £32,462 | £34,483 | £154,952 |
| Profit After Tax | £22,832 | £23,757 | £24,697 | £26,294 | £27,931 | £125,511 |
| Change In Property Value | £15 | £30,000 | £53,551 | £71,260 | £49,645 | £204,471 |
| Net Return | £22,847 | £53,757 | £78,248 | £97,555 | £77,576 | £329,982 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 10% | 14% | 18% | 14% | 61% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change