Flat RM8 1 bed 1 bath

Anglia Court, Spring Close, Dagenham RM8

London, England · RM8

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£407

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£13,631

↗ 14%After 5 Years

Return On Investment

45%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,796	£5,883	£5,971	£6,120	£6,273	£30,044
Total Expenses	£5,797	£5,856	£5,906	£5,962	£6,020	£29,541
Profit Before Tax	£-1	£27	£66	£158	£253	£503
Profit After Tax	£-1	£22	£53	£128	£205	£407
Change In Property Value	£1	£2,000	£3,570	£4,751	£3,310	£13,631
Net Return	£0	£2,022	£3,623	£4,879	£3,515	£14,039
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	7%	12%	16%	11%	45%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change