Semi Detached
RM7
2 beds
1 bath
Birch Road, Romford RM7
London, England · RM7
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£21,794
↗ 16%After 5 Years
Change In Property Value
£43,872
↗ 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 | £24,228 | £24,591 | £25,206 | £25,836 | £26,611 | £126,473 |
| Total Expenses | £19,785 | £19,833 | £19,905 | £19,979 | £20,067 | £99,568 |
| Profit Before Tax | £4,443 | £4,759 | £5,301 | £5,858 | £6,545 | £26,906 |
| Profit After Tax | £3,599 | £3,855 | £4,294 | £4,745 | £5,301 | £21,794 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £3,603 | £3,859 | £12,794 | £19,917 | £25,492 | £65,666 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change