Flat
RM10
1 bed
1 bath
Ibscott Close, Dagenham RM10
Initial Investment
£90,775First YearProfit From Rental Income
£-40,211
↘ -44%After 5 Years
Change In Property Value
£51,047
↗ 28%After 5 Years
Return On Investment
12%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £7,952 | £8,002 | £8,043 | £8,085 | £8,128 | £40,211 |
| Profit Before Tax | £-7,952 | £-8,002 | £-8,043 | £-8,085 | £-8,128 | £-40,211 |
| Profit After Tax | £-7,952 | £-8,002 | £-8,043 | £-8,085 | £-8,128 | £-40,211 |
| Change In Property Value | £5,550 | £9,528 | £12,005 | £12,725 | £11,240 | £51,047 |
| Net Return | £-2,402 | £1,525 | £3,961 | £4,640 | £3,112 | £10,836 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -44% |
| Total Net Return (%) | -3% | 2% | 4% | 5% | 3% | 12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change