Flat
RM8
1 bed
1 bath
Whalebone Lane South, Dagenham RM8
London, England · RM8
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£3,563
↗ 6%After 5 Years
Change In Property Value
£20,646
↗ 10%After 5 Years
Return On Investment
40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,604 | £11,778 | £12,073 | £12,374 | £12,746 | £60,574 |
| Total Expenses | £11,095 | £11,159 | £11,231 | £11,305 | £11,385 | £56,176 |
| Profit Before Tax | £509 | £619 | £841 | £1,069 | £1,361 | £4,399 |
| Profit After Tax | £412 | £502 | £681 | £866 | £1,102 | £3,563 |
| Change In Property Value | £2 | £2 | £4,000 | £7,140 | £9,501 | £20,646 |
| Net Return | £414 | £504 | £4,682 | £8,006 | £10,604 | £24,209 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change