Flat
RM10
2 beds
1 bath
Oval Road South, Dagenham RM10
Initial Investment
£102,545First YearProfit From Rental Income
£-51,507
↘ -50%After 5 Years
Change In Property Value
£41,111
↗ 20%After 5 Years
Return On Investment
-10%
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 | £10,213 | £10,259 | £10,302 | £10,346 | £10,388 | £51,507 |
| Profit Before Tax | £-10,213 | £-10,259 | £-10,302 | £-10,346 | £-10,388 | £-51,507 |
| Profit After Tax | £-10,213 | £-10,259 | £-10,302 | £-10,346 | £-10,388 | £-51,507 |
| Change In Property Value | £4,140 | £4,223 | £8,615 | £11,199 | £12,935 | £41,111 |
| Net Return | £-6,073 | £-6,036 | £-1,687 | £853 | £2,546 | £-10,396 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -50% |
| Total Net Return (%) | -6% | -6% | -2% | 1% | 2% | -10% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change