Terraced
RM8
3 beds
2 baths
Stonard Road, Dagenham RM8
London, England · RM8
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£40,978
↗ 29%After 5 Years
Change In Property Value
£58,615
↗ 14%After 5 Years
Return On Investment
72%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,232 | £26,625 | £27,025 | £27,700 | £28,393 | £135,976 |
| Total Expenses | £16,958 | £17,010 | £17,060 | £17,139 | £17,218 | £85,386 |
| Profit Before Tax | £9,274 | £9,615 | £9,964 | £10,562 | £11,175 | £50,590 |
| Profit After Tax | £7,512 | £7,788 | £8,071 | £8,555 | £9,051 | £40,978 |
| Change In Property Value | £4 | £8,600 | £15,351 | £20,428 | £14,232 | £58,615 |
| Net Return | £7,516 | £16,388 | £23,422 | £28,983 | £23,283 | £99,593 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 5% | 12% | 17% | 21% | 17% | 72% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change