Flat
RM10
2 beds
1 bath
Oval Road South, Dagenham RM10
Initial Investment
£102,545First YearProfit From Rental Income
£-43,750
↘ -43%After 5 Years
Change In Property Value
£57,118
↗ 28%After 5 Years
Return On Investment
13%
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 | £8,660 | £8,710 | £8,751 | £8,793 | £8,836 | £43,750 |
| Profit Before Tax | £-8,660 | £-8,710 | £-8,751 | £-8,793 | £-8,836 | £-43,750 |
| Profit After Tax | £-8,660 | £-8,710 | £-8,751 | £-8,793 | £-8,836 | £-43,750 |
| Change In Property Value | £6,210 | £10,661 | £13,432 | £14,238 | £12,577 | £57,118 |
| Net Return | £-2,450 | £1,950 | £4,681 | £5,445 | £3,741 | £13,368 |
| Return From Rental Income (%) | -8% | -8% | -9% | -9% | -9% | -43% |
| Total Net Return (%) | -2% | 2% | 5% | 5% | 4% | 13% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change