Terraced
RM7
2 beds
1 bath
2 Bed House For Sale Romford RM7
London, England · RM7
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£32,596
↗ 28%After 5 Years
Change In Property Value
£49,073
↗ 14%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,600 | £21,924 | £22,253 | £22,809 | £23,379 | £111,965 |
| Total Expenses | £14,243 | £14,288 | £14,331 | £14,397 | £14,465 | £71,724 |
| Profit Before Tax | £7,357 | £7,636 | £7,922 | £8,412 | £8,915 | £40,242 |
| Profit After Tax | £5,959 | £6,185 | £6,417 | £6,814 | £7,221 | £32,596 |
| Change In Property Value | £4 | £7,200 | £12,852 | £17,103 | £11,915 | £49,073 |
| Net Return | £5,963 | £13,385 | £19,269 | £23,916 | £19,136 | £81,669 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 5% | 12% | 17% | 21% | 17% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change