Terraced RM9 2 beds 1 bath

Arnold Road, Dagenham RM9

London, England · RM9

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£32,636

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£51,118

↗ 14%After 5 Years

Return On Investment

70%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,128	£22,460	£22,797	£23,367	£23,951	£114,702
Total Expenses	£14,778	£14,824	£14,868	£14,936	£15,005	£74,411
Profit Before Tax	£7,350	£7,636	£7,929	£8,431	£8,946	£40,292
Profit After Tax	£5,953	£6,185	£6,422	£6,829	£7,247	£32,636
Change In Property Value	£4	£7,500	£13,388	£17,815	£12,411	£51,118
Net Return	£5,957	£13,685	£19,810	£24,644	£19,658	£83,754
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	5%	11%	17%	21%	16%	70%

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