Semi Detached RM7 3 beds 1 bath

Grovesnor Road, Romford RM7

London, England · RM7

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£31,918

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£54,526

↗ 14%After 5 Years

Return On Investment

67%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,800	£23,142	£23,489	£24,076	£24,678	£118,186
Total Expenses	£15,650	£15,697	£15,742	£15,811	£15,882	£78,781
Profit Before Tax	£7,150	£7,445	£7,747	£8,266	£8,797	£39,405
Profit After Tax	£5,792	£6,031	£6,275	£6,695	£7,125	£31,918
Change In Property Value	£4	£8,000	£14,280	£19,003	£13,239	£54,526
Net Return	£5,796	£14,031	£20,556	£25,698	£20,364	£86,444
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	5%	11%	16%	20%	16%	67%

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