Flat RM6 2 beds 1 bath

Norwich Crescent, Chadwell Heath RM6

London, England · RM6

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£13,097

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£36,123

↗ 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	£14,844	£15,067	£15,293	£15,675	£16,067	£76,945
Total Expenses	£12,011	£12,083	£12,147	£12,227	£12,309	£60,776
Profit Before Tax	£2,833	£2,984	£3,146	£3,448	£3,758	£16,169
Profit After Tax	£2,295	£2,417	£2,548	£2,793	£3,044	£13,097
Change In Property Value	£3	£5,300	£9,461	£12,589	£8,771	£36,123
Net Return	£2,298	£7,717	£12,009	£15,382	£11,815	£49,220
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	15%	19%	15%	61%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change