Terraced
RM7
3 beds
2 baths
Eastbury Road, Romford RM7
London, England · RM7
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£40,163
↗ 19%After 5 Years
Change In Property Value
£64,518
↗ 10%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £37,500 | £38,062 | £39,014 | £39,989 | £41,189 | £195,755 |
| Total Expenses | £29,047 | £29,115 | £29,221 | £29,329 | £29,460 | £146,171 |
| Profit Before Tax | £8,453 | £8,948 | £9,794 | £10,660 | £11,729 | £49,584 |
| Profit After Tax | £6,847 | £7,248 | £7,933 | £8,635 | £9,501 | £40,163 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £6,853 | £7,254 | £20,433 | £30,948 | £39,193 | £104,681 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change