Terraced
RM1
4 beds
2 baths
Heather Glen, Romford RM1
London, England · RM1
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£35,090
↗ 19%After 5 Years
Change In Property Value
£56,776
↗ 10%After 5 Years
Return On Investment
51%
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 | £34,332 | £35,191 | £36,246 | £172,264 |
| Total Expenses | £25,621 | £25,682 | £25,777 | £25,874 | £25,990 | £128,944 |
| Profit Before Tax | £7,379 | £7,813 | £8,556 | £9,317 | £10,257 | £43,321 |
| Profit After Tax | £5,977 | £6,328 | £6,930 | £7,547 | £8,308 | £35,090 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £5,982 | £6,334 | £17,930 | £27,182 | £34,437 | £91,866 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change