Semi Detached
RM8
3 beds
1 bath
Lichfield Road, Dagenham RM8
London, England · RM8
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£37,873
↗ 26%After 5 Years
Change In Property Value
£61,341
↗ 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 | £26,100 | £26,492 | £26,889 | £27,561 | £28,250 | £135,292 |
| Total Expenses | £17,589 | £17,640 | £17,690 | £17,768 | £17,848 | £88,535 |
| Profit Before Tax | £8,511 | £8,851 | £9,198 | £9,793 | £10,402 | £46,756 |
| Profit After Tax | £6,894 | £7,169 | £7,451 | £7,932 | £8,426 | £37,873 |
| Change In Property Value | £5 | £9,000 | £16,065 | £21,378 | £14,893 | £61,341 |
| Net Return | £6,899 | £16,169 | £23,516 | £29,310 | £23,319 | £99,214 |
| 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