Terraced
RM7
3 beds
1 bath
Mildmay Road, Romford RM7
London, England · RM7
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£28,325
↗ 19%After 5 Years
Change In Property Value
£46,453
↗ 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 | £27,000 | £27,405 | £28,090 | £28,792 | £29,656 | £140,944 |
| Total Expenses | £21,054 | £21,106 | £21,185 | £21,266 | £21,363 | £105,974 |
| Profit Before Tax | £5,946 | £6,299 | £6,905 | £7,526 | £8,293 | £34,970 |
| Profit After Tax | £4,816 | £5,102 | £5,593 | £6,096 | £6,717 | £28,325 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £4,821 | £5,107 | £14,593 | £22,162 | £28,096 | £74,778 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 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