Flat
RM6
1 bed
1 bath
Grove Road, Chadwell Heath RM6
London, England · RM6
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£8,610
↗ 13%After 5 Years
Change In Property Value
£28,626
↗ 14%After 5 Years
Return On Investment
58%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,760 | £11,936 | £12,115 | £12,418 | £12,729 | £60,959 |
| Total Expenses | £9,933 | £10,000 | £10,059 | £10,131 | £10,205 | £50,329 |
| Profit Before Tax | £1,827 | £1,936 | £2,056 | £2,287 | £2,524 | £10,630 |
| Profit After Tax | £1,480 | £1,568 | £1,665 | £1,852 | £2,044 | £8,610 |
| Change In Property Value | £2 | £4,200 | £7,497 | £9,976 | £6,950 | £28,626 |
| Net Return | £1,482 | £5,768 | £9,163 | £11,829 | £8,994 | £37,236 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change