Flat
RM9
1 bed
1 bath
Halbutt Gardens, Dagenham RM9
London, England · RM9
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£9,438
↗ 14%After 5 Years
Change In Property Value
£29,989
↗ 14%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,324 | £12,509 | £12,696 | £13,014 | £13,339 | £63,883 |
| Total Expenses | £10,311 | £10,379 | £10,439 | £10,513 | £10,588 | £52,230 |
| Profit Before Tax | £2,013 | £2,129 | £2,257 | £2,501 | £2,751 | £11,652 |
| Profit After Tax | £1,631 | £1,725 | £1,828 | £2,026 | £2,229 | £9,438 |
| Change In Property Value | £2 | £4,400 | £7,854 | £10,452 | £7,281 | £29,989 |
| Net Return | £1,633 | £6,125 | £9,683 | £12,477 | £9,510 | £39,428 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 19% | 14% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change