Flat
RM6
2 beds
1 bath
High Road, Chadwell Heath, Romford RM6
London, England · RM6
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£12,660
↗ 16%After 5 Years
Change In Property Value
£35,442
↗ 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 | £14,556 | £14,774 | £14,996 | £15,371 | £15,755 | £75,452 |
| Total Expenses | £11,821 | £11,893 | £11,956 | £12,035 | £12,116 | £59,822 |
| Profit Before Tax | £2,735 | £2,881 | £3,040 | £3,335 | £3,639 | £15,630 |
| Profit After Tax | £2,215 | £2,334 | £2,462 | £2,702 | £2,947 | £12,660 |
| Change In Property Value | £3 | £5,200 | £9,282 | £12,352 | £8,605 | £35,442 |
| Net Return | £2,218 | £7,534 | £11,744 | £15,054 | £11,552 | £48,102 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 9% | 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