Terraced
RM10
3 beds
1 bath
First Avenue, Dagenham RM10
Initial Investment
£276,599First YearProfit From Rental Income
£-93,863
↘ -34%After 5 Years
Change In Property Value
£91,357
↗ 20%After 5 Years
Return On Investment
-1%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £18,751 | £18,762 | £18,773 | £18,784 | £18,794 | £93,863 |
| Profit Before Tax | £-18,751 | £-18,762 | £-18,773 | £-18,784 | £-18,794 | £-93,863 |
| Profit After Tax | £-18,751 | £-18,762 | £-18,773 | £-18,784 | £-18,794 | £-93,863 |
| Change In Property Value | £9,200 | £9,384 | £19,143 | £24,886 | £28,744 | £91,357 |
| Net Return | £-9,551 | £-9,378 | £371 | £6,103 | £9,949 | £-2,506 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 4% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change