Flat RM8 2 beds 2 baths

Honour Gardens, Dagenham RM8

London, England · RM8

Initial Investment

First Year

£62,500First Year

Profit From Rental Income

After 5 Years

£9,761

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£27,944

↗ 14%After 5 Years

Return On Investment

60%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,892	£12,070	£12,251	£12,558	£12,872	£61,643
Total Expenses	£9,785	£9,853	£9,912	£9,984	£10,059	£49,593
Profit Before Tax	£2,107	£2,217	£2,339	£2,573	£2,813	£12,050
Profit After Tax	£1,707	£1,796	£1,895	£2,084	£2,279	£9,761
Change In Property Value	£2	£4,100	£7,319	£9,739	£6,785	£27,944
Net Return	£1,709	£5,896	£9,214	£11,823	£9,063	£37,705
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	15%	19%	15%	60%

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