Semi Detached
RM1
6 beds
3 baths
Heather Glen, Romford RM1
London, England · RM1
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£42,868
↗ 16%After 5 Years
Change In Property Value
£82,583
↗ 10%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £45,600 | £46,284 | £47,441 | £48,627 | £50,086 | £238,038 |
| Total Expenses | £36,800 | £36,880 | £37,006 | £37,136 | £37,292 | £185,115 |
| Profit Before Tax | £8,800 | £9,404 | £10,435 | £11,491 | £12,793 | £52,924 |
| Profit After Tax | £7,128 | £7,617 | £8,452 | £9,308 | £10,363 | £42,868 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £7,136 | £7,625 | £24,452 | £37,868 | £48,369 | £125,451 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change