Terraced
RM9
3 beds
1 bath
Sheppey Road, Dagenham RM9
London, England · RM9
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£34,037
↗ 27%After 5 Years
Change In Property Value
£53,162
↗ 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 | £23,016 | £23,361 | £23,712 | £24,304 | £24,912 | £119,305 |
| Total Expenses | £15,350 | £15,397 | £15,442 | £15,512 | £15,583 | £77,284 |
| Profit Before Tax | £7,666 | £7,964 | £8,269 | £8,793 | £9,329 | £42,021 |
| Profit After Tax | £6,210 | £6,451 | £6,698 | £7,122 | £7,556 | £34,037 |
| Change In Property Value | £4 | £7,800 | £13,923 | £18,528 | £12,908 | £53,162 |
| Net Return | £6,213 | £14,251 | £20,621 | £25,650 | £20,464 | £87,200 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 5% | 11% | 16% | 21% | 16% | 70% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change