Flat RM8 1 bed 1 bath

Ager Avenue, Dagenham, Essex RM8

London, England · RM8

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£11,553

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£30,671

↗ 14%After 5 Years

Return On Investment

62%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,056	£13,252	£13,451	£13,787	£14,132	£67,677
Total Expenses	£10,545	£10,615	£10,675	£10,751	£10,828	£53,414
Profit Before Tax	£2,511	£2,637	£2,775	£3,036	£3,304	£14,263
Profit After Tax	£2,034	£2,136	£2,248	£2,459	£2,676	£11,553
Change In Property Value	£2	£4,500	£8,033	£10,689	£7,447	£30,671
Net Return	£2,036	£6,636	£10,280	£13,148	£10,123	£42,224
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	10%	15%	19%	15%	62%

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