Terraced
RM8
2 beds
1 bath
Grafton Road, Dagenham RM8
London, England · RM8
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£35,448
↗ 30%After 5 Years
Change In Property Value
£51,118
↗ 14%After 5 Years
Return On Investment
72%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,872 | £23,215 | £23,563 | £24,152 | £24,756 | £118,559 |
| Total Expenses | £14,853 | £14,900 | £14,945 | £15,014 | £15,085 | £74,796 |
| Profit Before Tax | £8,019 | £8,315 | £8,619 | £9,138 | £9,671 | £43,763 |
| Profit After Tax | £6,496 | £6,736 | £6,981 | £7,402 | £7,834 | £35,448 |
| Change In Property Value | £4 | £7,500 | £13,388 | £17,815 | £12,411 | £51,118 |
| Net Return | £6,499 | £14,236 | £20,369 | £25,217 | £20,245 | £86,565 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 5% | 12% | 17% | 21% | 17% | 72% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change