Flat RM6 2 beds 1 bath

Bexley Gardens, Chadwell Heath RM6

London, England · RM6

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£5,156

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£26,839

↗ 10%After 5 Years

Return On Investment

40%

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	£15,144	£15,522	£15,988	£75,984
Total Expenses	£13,771	£13,839	£13,919	£14,001	£14,090	£69,619
Profit Before Tax	£785	£935	£1,225	£1,522	£1,898	£6,365
Profit After Tax	£636	£758	£992	£1,233	£1,538	£5,156
Change In Property Value	£3	£3	£5,200	£9,282	£12,352	£26,839
Net Return	£638	£760	£6,192	£10,515	£13,889	£31,995
Return From Rental Income (%)	1%	1%	1%	2%	2%	6%
Total Net Return (%)	1%	1%	8%	13%	17%	40%

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