Terraced
RM7
4 beds
4 baths
Crowlands Avenue, Romford RM7
London, England · RM7
View property listing
Initial Investment
£175,750First YearProfit From Rental Income
£34,075
↗ 19%After 5 Years
Change In Property Value
£55,227
↗ 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 | £32,100 | £32,581 | £33,396 | £34,231 | £35,258 | £167,566 |
| Total Expenses | £24,936 | £24,996 | £25,088 | £25,182 | £25,296 | £125,498 |
| Profit Before Tax | £7,164 | £7,586 | £8,308 | £9,049 | £9,962 | £42,068 |
| Profit After Tax | £5,803 | £6,144 | £6,730 | £7,329 | £8,069 | £34,075 |
| Change In Property Value | £5 | £5 | £10,700 | £19,100 | £25,416 | £55,227 |
| Net Return | £5,808 | £6,150 | £17,430 | £26,429 | £33,486 | £89,303 |
| 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