Semi Detached
RM10
3 beds
2 baths
Marsh Green Road, Dagenham RM10
Initial Investment
£280,374First YearProfit From Rental Income
£-77,419
↘ -28%After 5 Years
Change In Property Value
£128,308
↗ 28%After 5 Years
Return On Investment
18%
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 | £15,461 | £15,474 | £15,484 | £15,495 | £15,505 | £77,419 |
| Profit Before Tax | £-15,461 | £-15,474 | £-15,484 | £-15,495 | £-15,505 | £-77,419 |
| Profit After Tax | £-15,461 | £-15,474 | £-15,484 | £-15,495 | £-15,505 | £-77,419 |
| Change In Property Value | £13,950 | £23,948 | £30,174 | £31,984 | £28,253 | £128,308 |
| Net Return | £-1,511 | £8,474 | £14,690 | £16,490 | £12,748 | £50,889 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -28% |
| Total Net Return (%) | -1% | 3% | 5% | 6% | 5% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change