Terraced RM7 2 beds 1 bath

2 Bed House For Sale Romford RM7

London, England · RM7

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£22,237

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£37,162

↗ 10%After 5 Years

Return On Investment

52%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,600	£21,924	£22,472	£23,034	£23,725	£112,755
Total Expenses	£16,943	£16,987	£17,052	£17,120	£17,199	£85,301
Profit Before Tax	£4,657	£4,937	£5,420	£5,914	£6,526	£27,454
Profit After Tax	£3,772	£3,999	£4,390	£4,791	£5,286	£22,237
Change In Property Value	£4	£4	£7,200	£12,852	£17,103	£37,162
Net Return	£3,776	£4,003	£11,590	£17,643	£22,388	£59,400
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	20%	52%

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