Flat
RM6
2 beds
1 bath
Eastern Avenue West RM6
London, England · RM6
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£17,539
↗ 17%After 5 Years
Change In Property Value
£43,620
↗ 14%After 5 Years
Return On Investment
61%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,916 | £18,185 | £18,458 | £18,919 | £19,392 | £92,869 |
| Total Expenses | £14,088 | £14,164 | £14,233 | £14,321 | £14,411 | £71,216 |
| Profit Before Tax | £3,828 | £4,020 | £4,225 | £4,598 | £4,981 | £21,653 |
| Profit After Tax | £3,101 | £3,256 | £3,422 | £3,725 | £4,035 | £17,539 |
| Change In Property Value | £3 | £6,400 | £11,424 | £15,202 | £10,591 | £43,620 |
| Net Return | £3,104 | £9,656 | £14,846 | £18,927 | £14,626 | £61,159 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 10% | 15% | 19% | 15% | 61% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change