Detached
RM8
2 beds
1 bath
Crystal Way, Dagenham RM8
London, England · RM8
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£41,116
↗ 34%After 5 Years
Change In Property Value
£51,118
↗ 14%After 5 Years
Return On Investment
77%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,372 | £24,738 | £25,109 | £25,736 | £26,380 | £126,334 |
| Total Expenses | £15,003 | £15,052 | £15,099 | £15,172 | £15,247 | £75,574 |
| Profit Before Tax | £9,369 | £9,686 | £10,009 | £10,564 | £11,132 | £50,760 |
| Profit After Tax | £7,589 | £7,845 | £8,108 | £8,557 | £9,017 | £41,116 |
| Change In Property Value | £4 | £7,500 | £13,388 | £17,815 | £12,411 | £51,118 |
| Net Return | £7,593 | £15,345 | £21,495 | £26,372 | £21,428 | £92,234 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 6% | 13% | 18% | 22% | 18% | 77% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change