Semi Detached
RM7
3 beds
1 bath
Cotleigh Road, Romford RM7
London, England · RM7
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£36,195
↗ 25%After 5 Years
Change In Property Value
£61,341
↗ 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 | £25,656 | £26,041 | £26,431 | £27,092 | £27,770 | £132,990 |
| Total Expenses | £17,544 | £17,595 | £17,645 | £17,721 | £17,800 | £88,305 |
| Profit Before Tax | £8,112 | £8,446 | £8,787 | £9,371 | £9,970 | £44,685 |
| Profit After Tax | £6,570 | £6,841 | £7,117 | £7,591 | £8,076 | £36,195 |
| Change In Property Value | £5 | £9,000 | £16,065 | £21,378 | £14,893 | £61,341 |
| Net Return | £6,575 | £15,841 | £23,182 | £28,969 | £22,969 | £97,536 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 5% | 11% | 16% | 20% | 16% | 67% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change