Semi Detached RM7 3 beds 1 bath

Cotleigh Road, Romford RM7

London, England · RM7

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£23,211

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£46,453

↗ 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	£25,656	£26,041	£26,692	£27,359	£28,180	£133,928
Total Expenses	£20,919	£20,969	£21,045	£21,123	£21,216	£105,272
Profit Before Tax	£4,737	£5,072	£5,647	£6,236	£6,964	£28,655
Profit After Tax	£3,837	£4,108	£4,574	£5,051	£5,641	£23,211
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£3,841	£4,112	£13,574	£21,117	£27,019	£69,664
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	19%	48%

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