Semi Detached RM8 3 beds 1 bath

Dunkeld Road, Dagenham RM8

London, England · RM8

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£46,744

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£74,973

↗ 14%After 5 Years

Return On Investment

67%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,896	£32,374	£32,860	£33,682	£34,524	£165,336
Total Expenses	£21,386	£21,446	£21,505	£21,598	£21,692	£107,627
Profit Before Tax	£10,510	£10,928	£11,355	£12,084	£12,831	£57,709
Profit After Tax	£8,513	£8,852	£9,198	£9,788	£10,393	£46,744
Change In Property Value	£6	£11,000	£19,635	£26,129	£18,203	£74,973
Net Return	£8,519	£19,852	£28,833	£35,917	£28,596	£121,717
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	5%	11%	16%	20%	16%	67%

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