Terraced RM9 2 beds 1 bath

Hatfield Road, Dagenham RM9

London, England · RM9

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£32,154

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£50,436

↗ 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	£21,828	£22,155	£22,488	£23,050	£23,626	£113,147
Total Expenses	£14,588	£14,633	£14,676	£14,743	£14,811	£73,451
Profit Before Tax	£7,240	£7,523	£7,811	£8,307	£8,815	£39,696
Profit After Tax	£5,865	£6,093	£6,327	£6,729	£7,140	£32,154
Change In Property Value	£4	£7,400	£13,209	£17,578	£12,246	£50,436
Net Return	£5,868	£13,493	£19,536	£24,306	£19,386	£82,590
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