Flat SM6 2 beds 2 baths

Thimble Crescent, Hackbridge SM6

London, England · SM6

Initial Investment

First Year

£132,000First Year

Profit From Rental Income

After 5 Years

£20,231

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£55,889

↗ 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	£21,732	£22,058	£22,389	£22,949	£23,522	£112,650
Total Expenses	£17,365	£17,448	£17,522	£17,619	£17,719	£87,673
Profit Before Tax	£4,367	£4,610	£4,867	£5,329	£5,803	£24,977
Profit After Tax	£3,537	£3,734	£3,942	£4,317	£4,700	£20,231
Change In Property Value	£4	£8,200	£14,637	£19,478	£13,570	£55,889
Net Return	£3,541	£11,935	£18,580	£23,794	£18,270	£76,120
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	9%	14%	18%	14%	58%

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