Semi Detached
RM8
3 beds
1 bath
Lichfield Road, Dagenham RM8
London, England · RM8
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£24,901
↗ 17%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,100 | £26,492 | £27,154 | £27,833 | £28,668 | £136,246 |
| Total Expenses | £20,964 | £21,014 | £21,091 | £21,170 | £21,264 | £105,504 |
| Profit Before Tax | £5,136 | £5,477 | £6,062 | £6,662 | £7,403 | £30,741 |
| Profit After Tax | £4,160 | £4,436 | £4,911 | £5,397 | £5,997 | £24,901 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £4,165 | £4,441 | £13,911 | £21,462 | £27,375 | £71,353 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change