Flat RM8 2 beds 2 baths

Brunel House, Chancellor Way, Dagenham RM8

London, England · RM8

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£14,656

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£35,442

↗ 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	£15,084	£15,310	£15,540	£15,928	£16,327	£78,189
Total Expenses	£11,874	£11,947	£12,010	£12,091	£12,174	£60,096
Profit Before Tax	£3,210	£3,364	£3,529	£3,837	£4,153	£18,093
Profit After Tax	£2,600	£2,725	£2,859	£3,108	£3,364	£14,656
Change In Property Value	£3	£5,200	£9,282	£12,352	£8,605	£35,442
Net Return	£2,603	£7,925	£12,141	£15,460	£11,969	£50,097
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