Flat
RM6
2 beds
1 bath
Sherman Gardens, Chadwell Heath RM6
London, England · RM6
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£14,739
↗ 17%After 5 Years
Change In Property Value
£28,388
↗ 10%After 5 Years
Return On Investment
51%
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 | £17,760 | £18,026 | £18,477 | £18,939 | £19,507 | £92,710 |
| Total Expenses | £14,734 | £14,807 | £14,896 | £14,987 | £15,088 | £74,513 |
| Profit Before Tax | £3,026 | £3,219 | £3,581 | £3,952 | £4,419 | £18,197 |
| Profit After Tax | £2,451 | £2,607 | £2,900 | £3,201 | £3,580 | £14,739 |
| Change In Property Value | £3 | £3 | £5,500 | £9,818 | £13,065 | £28,388 |
| Net Return | £2,454 | £2,610 | £8,400 | £13,018 | £16,644 | £43,127 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change