Semi Detached
RM6
3 beds
3 baths
Gordon Road, Chadwell Heath RM6
London, England · RM6
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£34,472
↗ 24%After 5 Years
Change In Property Value
£61,341
↗ 14%After 5 Years
Return On Investment
66%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,200 | £25,578 | £25,962 | £26,611 | £27,276 | £130,626 |
| Total Expenses | £17,499 | £17,549 | £17,598 | £17,673 | £17,750 | £88,069 |
| Profit Before Tax | £7,701 | £8,029 | £8,364 | £8,938 | £9,526 | £42,558 |
| Profit After Tax | £6,238 | £6,503 | £6,775 | £7,240 | £7,716 | £34,472 |
| Change In Property Value | £5 | £9,000 | £16,065 | £21,378 | £14,893 | £61,341 |
| Net Return | £6,243 | £15,504 | £22,840 | £28,618 | £22,609 | £95,813 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 4% | 11% | 16% | 20% | 15% | 66% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change