Flat
RM10
2 beds
1 bath
Kershaw Road, Dagenham, Essex RM10
Initial Investment
£74,350First YearProfit From Rental Income
£-40,695
↘ -55%After 5 Years
Change In Property Value
£30,287
↗ 20%After 5 Years
Return On Investment
-14%
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 | £8,050 | £8,096 | £8,139 | £8,183 | £8,226 | £40,695 |
| Profit Before Tax | £-8,050 | £-8,096 | £-8,139 | £-8,183 | £-8,226 | £-40,695 |
| Profit After Tax | £-8,050 | £-8,096 | £-8,139 | £-8,183 | £-8,226 | £-40,695 |
| Change In Property Value | £3,050 | £3,111 | £6,346 | £8,250 | £9,529 | £30,287 |
| Net Return | £-5,000 | £-4,985 | £-1,793 | £67 | £1,303 | £-10,408 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -55% |
| Total Net Return (%) | -7% | -7% | -2% | 0% | 2% | -14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change