Detached RM1 3 beds 1 bath

Woodlands Road, Romford RM1

London, England · RM1

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£47,605

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£61,937

↗ 10%After 5 Years

Return On Investment

55%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£38,400	£38,976	£39,950	£40,949	£42,178	£200,453
Total Expenses	£28,145	£28,214	£28,322	£28,433	£28,567	£141,681
Profit Before Tax	£10,255	£10,762	£11,628	£12,516	£13,611	£58,772
Profit After Tax	£8,307	£8,717	£9,419	£10,138	£11,025	£47,605
Change In Property Value	£6	£6	£12,000	£21,420	£28,504	£61,937
Net Return	£8,313	£8,723	£21,419	£31,558	£39,529	£109,543
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	4%	4%	11%	16%	20%	55%

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