Flat SM6 2 beds 2 baths

Thimble Crescent, Hackbridge SM6

London, England · SM6

Initial Investment

First Year

£124,650First Year

Profit From Rental Income

After 5 Years

£20,333

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£40,156

↗ 10%After 5 Years

Return On Investment

49%

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	£25,116	£25,493	£26,130	£26,783	£27,587	£131,109
Total Expenses	£20,957	£21,064	£21,193	£21,324	£21,469	£106,006
Profit Before Tax	£4,159	£4,429	£4,937	£5,459	£6,118	£25,103
Profit After Tax	£3,369	£3,587	£3,999	£4,422	£4,956	£20,333
Change In Property Value	£4	£4	£7,780	£13,888	£18,480	£40,156
Net Return	£3,373	£3,591	£11,780	£18,310	£23,436	£60,489
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	49%

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