Flat
RM6
3 beds
1 bath
Chadwell Avenue RM6
London, England · RM6
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£11,664
↗ 7%After 5 Years
Change In Property Value
£51,614
↗ 10%After 5 Years
Return On Investment
39%
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 | £26,400 | £26,796 | £27,466 | £28,153 | £28,997 | £137,812 |
| Total Expenses | £24,478 | £24,563 | £24,673 | £24,786 | £24,913 | £123,412 |
| Profit Before Tax | £1,923 | £2,233 | £2,793 | £3,367 | £4,084 | £14,400 |
| Profit After Tax | £1,557 | £1,809 | £2,262 | £2,727 | £3,308 | £11,664 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £1,562 | £1,814 | £12,262 | £20,578 | £27,062 | £63,278 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 1% | 7% | 13% | 17% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change