Flat RM6 3 beds 1 bath

North Road, Chadwell Heath RM6

London, England · RM6

Initial Investment

First Year

£195,000First Year

Profit From Rental Income

After 5 Years

£22,455

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£60,905

↗ 10%After 5 Years

Return On Investment

43%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,036	£33,532	£34,370	£35,229	£36,286	£172,452
Total Expenses	£28,712	£28,807	£28,934	£29,064	£29,212	£144,730
Profit Before Tax	£4,324	£4,724	£5,436	£6,165	£7,074	£27,723
Profit After Tax	£3,503	£3,827	£4,403	£4,994	£5,730	£22,455
Change In Property Value	£6	£6	£11,800	£21,063	£28,029	£60,905
Net Return	£3,508	£3,832	£16,203	£26,057	£33,759	£83,360
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	8%	13%	17%	43%

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