Terraced
RM7
4 beds
4 baths
Crowlands Avenue, Romford RM7
London, England · RM7
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£50,916
↗ 28%After 5 Years
Change In Property Value
£74,973
↗ 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 | £33,000 | £33,495 | £33,997 | £34,847 | £35,719 | £171,058 |
| Total Expenses | £21,496 | £21,558 | £21,619 | £21,714 | £21,812 | £108,199 |
| Profit Before Tax | £11,504 | £11,937 | £12,379 | £13,133 | £13,907 | £62,859 |
| Profit After Tax | £9,318 | £9,669 | £10,027 | £10,638 | £11,264 | £50,916 |
| Change In Property Value | £6 | £11,000 | £19,635 | £26,129 | £18,203 | £74,973 |
| Net Return | £9,324 | £20,669 | £29,662 | £36,767 | £29,467 | £125,888 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 5% | 11% | 16% | 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