Flat RM8 2 beds 1 bath

Pedley Road, Dagenham RM8

London, England · RM8

Initial Investment

First Year

£75,998First Year

Profit From Rental Income

After 5 Years

£13,738

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£34,078

↗ 14%After 5 Years

Return On Investment

63%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,496	£14,713	£14,934	£15,307	£15,690	£75,141
Total Expenses	£11,493	£11,565	£11,628	£11,707	£11,788	£58,181
Profit Before Tax	£3,003	£3,149	£3,306	£3,600	£3,902	£16,960
Profit After Tax	£2,432	£2,550	£2,678	£2,916	£3,161	£13,738
Change In Property Value	£2	£5,000	£8,925	£11,877	£8,274	£34,078
Net Return	£2,435	£7,550	£11,603	£14,793	£11,435	£47,815
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	10%	15%	19%	15%	63%

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