Detached
RM6
3 beds
2 baths
Morley Road, Chadwell Heath RM6
London, England · RM6
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£59,856
↗ 32%After 5 Years
Change In Property Value
£78,381
↗ 14%After 5 Years
Return On Investment
73%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,228 | £36,771 | £37,323 | £38,256 | £39,212 | £187,791 |
| Total Expenses | £22,623 | £22,690 | £22,756 | £22,859 | £22,966 | £113,895 |
| Profit Before Tax | £13,605 | £14,081 | £14,567 | £15,397 | £16,247 | £73,896 |
| Profit After Tax | £11,020 | £11,406 | £11,800 | £12,471 | £13,160 | £59,856 |
| Change In Property Value | £6 | £11,500 | £20,528 | £27,317 | £19,031 | £78,381 |
| Net Return | £11,025 | £22,906 | £32,327 | £39,788 | £32,190 | £138,237 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 6% | 12% | 17% | 21% | 17% | 73% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change