Terraced
RM10
2 beds
1 bath
Sterry Road, Dagenham RM10
Initial Investment
£202,099First YearProfit From Rental Income
£-74,026
↘ -37%After 5 Years
Change In Property Value
£71,497
↗ 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 | £14,783 | £14,795 | £14,805 | £14,816 | £14,827 | £74,026 |
| Profit Before Tax | £-14,783 | £-14,795 | £-14,805 | £-14,816 | £-14,827 | £-74,026 |
| Profit After Tax | £-14,783 | £-14,795 | £-14,805 | £-14,816 | £-14,827 | £-74,026 |
| Change In Property Value | £7,200 | £7,344 | £14,982 | £19,476 | £22,495 | £71,497 |
| Net Return | £-7,583 | £-7,451 | £177 | £4,660 | £7,668 | £-2,529 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -4% | -4% | 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