Semi Detached
RM8
3 beds
1 bath
Stanley Avenue, Dagenham RM8
London, England · RM8
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£35,643
↗ 26%After 5 Years
Change In Property Value
£57,933
↗ 14%After 5 Years
Return On Investment
68%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,648 | £25,018 | £25,393 | £26,028 | £26,679 | £127,765 |
| Total Expenses | £16,639 | £16,689 | £16,736 | £16,810 | £16,886 | £83,761 |
| Profit Before Tax | £8,009 | £8,329 | £8,657 | £9,217 | £9,792 | £44,004 |
| Profit After Tax | £6,487 | £6,747 | £7,012 | £7,466 | £7,932 | £35,643 |
| Change In Property Value | £4 | £8,500 | £15,173 | £20,190 | £14,066 | £57,933 |
| Net Return | £6,491 | £15,247 | £22,184 | £27,657 | £21,998 | £93,577 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 5% | 11% | 16% | 20% | 16% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change