Detached RM6 3 beds 2 baths

Morley Road, Chadwell Heath RM6

London, England · RM6

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£43,357

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£59,356

↗ 10%After 5 Years

Return On Investment

54%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,228	£36,771	£37,691	£38,633	£39,792	£189,115
Total Expenses	£26,936	£27,002	£27,104	£27,210	£27,336	£135,588
Profit Before Tax	£9,292	£9,770	£10,586	£11,423	£12,456	£53,527
Profit After Tax	£7,527	£7,913	£8,575	£9,253	£10,089	£43,357
Change In Property Value	£6	£6	£11,500	£20,528	£27,317	£59,356
Net Return	£7,532	£7,919	£20,075	£29,781	£37,406	£102,713
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	4%	4%	11%	16%	20%	54%

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