Terraced
RM8
4 beds
2 baths
Academy Way, Dagenham RM8
London, England · RM8
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£47,999
↗ 29%After 5 Years
Change In Property Value
£68,157
↗ 14%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,504 | £30,962 | £31,426 | £32,212 | £33,017 | £158,120 |
| Total Expenses | £19,638 | £19,696 | £19,753 | £19,842 | £19,933 | £98,862 |
| Profit Before Tax | £10,866 | £11,265 | £11,673 | £12,370 | £13,084 | £59,258 |
| Profit After Tax | £8,802 | £9,125 | £9,455 | £10,020 | £10,598 | £47,999 |
| Change In Property Value | £5 | £10,000 | £17,850 | £23,753 | £16,548 | £68,157 |
| Net Return | £8,807 | £19,125 | £27,305 | £33,773 | £27,146 | £116,156 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 5% | 12% | 17% | 21% | 17% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change