Terraced
RM6
2 beds
1 bath
Cross Road, Chadwell Heath, Romford RM6
London, England · RM6
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£23,436
↗ 18%After 5 Years
Change In Property Value
£41,291
↗ 10%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,604 | £23,958 | £24,557 | £25,171 | £25,926 | £123,216 |
| Total Expenses | £18,730 | £18,777 | £18,848 | £18,920 | £19,006 | £94,282 |
| Profit Before Tax | £4,874 | £5,181 | £5,709 | £6,251 | £6,920 | £28,934 |
| Profit After Tax | £3,948 | £4,196 | £4,624 | £5,063 | £5,605 | £23,436 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £3,952 | £4,200 | £12,625 | £19,343 | £24,608 | £64,728 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change