Flat
RM6
3 beds
1 bath
North Road, Chadwell Heath RM6
London, England · RM6
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£40,320
↗ 20%After 5 Years
Change In Property Value
£81,788
↗ 14%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,600 | £34,104 | £34,616 | £35,481 | £36,368 | £174,168 |
| Total Expenses | £24,665 | £24,765 | £24,858 | £24,986 | £25,117 | £124,391 |
| Profit Before Tax | £8,935 | £9,339 | £9,758 | £10,495 | £11,251 | £49,777 |
| Profit After Tax | £7,237 | £7,564 | £7,904 | £8,501 | £9,113 | £40,320 |
| Change In Property Value | £6 | £12,000 | £21,420 | £28,504 | £19,858 | £81,788 |
| Net Return | £7,243 | £19,564 | £29,324 | £37,005 | £28,971 | £122,108 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 4% | 10% | 15% | 19% | 15% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change