Terraced
RM8
5 beds
2 baths
Lodge Avenue, Dagenham RM8
London, England · RM8
View property listing
Initial Investment
£175,750First YearProfit From Rental Income
£51,510
↗ 29%After 5 Years
Change In Property Value
£72,928
↗ 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 | £32,640 | £33,130 | £33,627 | £34,467 | £35,329 | £169,192 |
| Total Expenses | £20,978 | £21,039 | £21,099 | £21,194 | £21,290 | £105,600 |
| Profit Before Tax | £11,662 | £12,091 | £12,528 | £13,274 | £14,039 | £63,593 |
| Profit After Tax | £9,447 | £9,793 | £10,147 | £10,752 | £11,371 | £51,510 |
| Change In Property Value | £5 | £10,700 | £19,100 | £25,416 | £17,707 | £72,928 |
| Net Return | £9,452 | £20,493 | £29,247 | £36,168 | £29,078 | £124,438 |
| 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