Terraced
RM8
4 beds
1 bath
Porters Avenue, Dagenham RM8
London, England · RM8
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£40,450
↗ 29%After 5 Years
Change In Property Value
£57,933
↗ 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 | £25,920 | £26,309 | £26,703 | £27,371 | £28,055 | £134,359 |
| Total Expenses | £16,766 | £16,818 | £16,867 | £16,945 | £17,024 | £84,420 |
| Profit Before Tax | £9,154 | £9,491 | £9,836 | £10,426 | £11,032 | £49,938 |
| Profit After Tax | £7,414 | £7,688 | £7,967 | £8,445 | £8,936 | £40,450 |
| Change In Property Value | £4 | £8,500 | £15,173 | £20,190 | £14,066 | £57,933 |
| Net Return | £7,419 | £16,188 | £23,140 | £28,636 | £23,002 | £98,384 |
| 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