Flat RM6 1 bed 1 bath

Overton Drive, Chadwell Heath, Romford, Essex RM6

London, England · RM6

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£11,207

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£20,130

↗ 10%After 5 Years

Return On Investment

53%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,588	£12,777	£13,096	£13,424	£13,826	£65,711
Total Expenses	£10,263	£10,311	£10,371	£10,431	£10,499	£51,875
Profit Before Tax	£2,325	£2,465	£2,726	£2,992	£3,328	£13,836
Profit After Tax	£1,883	£1,997	£2,208	£2,424	£2,696	£11,207
Change In Property Value	£2	£2	£3,900	£6,962	£9,264	£20,130
Net Return	£1,885	£1,999	£6,108	£9,386	£11,959	£31,337
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	16%	20%	53%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change