Semi Detached
RM8
1 bed
1 bath
Holden Close, Dagenham RM8
London, England · RM8
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£22,751
↗ 26%After 5 Years
Change In Property Value
£38,168
↗ 14%After 5 Years
Return On Investment
70%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,236 | £16,480 | £16,727 | £17,145 | £17,574 | £84,161 |
| Total Expenses | £11,133 | £11,169 | £11,204 | £11,257 | £11,310 | £56,073 |
| Profit Before Tax | £5,103 | £5,310 | £5,522 | £5,888 | £6,263 | £28,087 |
| Profit After Tax | £4,134 | £4,301 | £4,473 | £4,769 | £5,073 | £22,751 |
| Change In Property Value | £3 | £5,600 | £9,996 | £13,302 | £9,267 | £38,168 |
| Net Return | £4,137 | £9,901 | £14,469 | £18,071 | £14,340 | £60,919 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 5% | 11% | 17% | 21% | 17% | 70% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change