Terraced
RM10
2 beds
1 bath
Beam Avenue, Dagenham RM10
Initial Investment
£198,449First YearProfit From Rental Income
£-73,034
↘ -37%After 5 Years
Change In Property Value
£70,504
↗ 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 | £14,585 | £14,596 | £14,607 | £14,618 | £14,628 | £73,034 |
| Profit Before Tax | £-14,585 | £-14,596 | £-14,607 | £-14,618 | £-14,628 | £-73,034 |
| Profit After Tax | £-14,585 | £-14,596 | £-14,607 | £-14,618 | £-14,628 | £-73,034 |
| Change In Property Value | £7,100 | £7,242 | £14,774 | £19,206 | £22,183 | £70,504 |
| Net Return | £-7,485 | £-7,354 | £167 | £4,588 | £7,554 | £-2,530 |
| 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