Semi Detached
RM5
3 beds
1 bath
Hainault Road, Romford RM5
London, England · RM5
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£24,582
↗ 16%After 5 Years
Change In Property Value
£49,034
↗ 10%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,072 | £27,478 | £28,165 | £28,869 | £29,735 | £141,320 |
| Total Expenses | £22,053 | £22,105 | £22,184 | £22,266 | £22,363 | £110,971 |
| Profit Before Tax | £5,019 | £5,373 | £5,981 | £6,603 | £7,372 | £30,349 |
| Profit After Tax | £4,066 | £4,352 | £4,844 | £5,349 | £5,971 | £24,582 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £4,070 | £4,357 | £14,345 | £22,307 | £28,538 | £73,616 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change