Terraced
RM9
2 beds
1 bath
Woodward Road, Dagenham RM9
London, England · RM9
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£30,316
↗ 27%After 5 Years
Change In Property Value
£47,710
↗ 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 | £20,652 | £20,962 | £21,276 | £21,808 | £22,353 | £107,051 |
| Total Expenses | £13,826 | £13,870 | £13,912 | £13,975 | £14,040 | £69,624 |
| Profit Before Tax | £6,826 | £7,092 | £7,365 | £7,833 | £8,313 | £37,428 |
| Profit After Tax | £5,529 | £5,744 | £5,965 | £6,345 | £6,733 | £30,316 |
| Change In Property Value | £4 | £7,000 | £12,495 | £16,627 | £11,584 | £47,710 |
| Net Return | £5,532 | £12,744 | £18,460 | £22,972 | £18,317 | £78,026 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 5% | 11% | 17% | 21% | 17% | 70% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change