Terraced
RM8
3 beds
2 baths
Stonard Road, Dagenham RM8
London, England · RM8
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£28,617
↗ 21%After 5 Years
Change In Property Value
£44,388
↗ 10%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,232 | £26,625 | £27,291 | £27,973 | £28,813 | £136,935 |
| Total Expenses | £20,183 | £20,234 | £20,312 | £20,391 | £20,485 | £101,606 |
| Profit Before Tax | £6,049 | £6,391 | £6,980 | £7,583 | £8,327 | £35,329 |
| Profit After Tax | £4,899 | £5,177 | £5,653 | £6,142 | £6,745 | £28,617 |
| Change In Property Value | £4 | £4 | £8,600 | £15,351 | £20,428 | £44,388 |
| Net Return | £4,904 | £5,181 | £14,254 | £21,493 | £27,173 | £73,005 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 20% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change