Terraced
RM8
2 beds
1 bath
Waldegrave Road, Dagenham RM8
London, England · RM8
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£22,885
↗ 21%After 5 Years
Change In Property Value
£36,130
↗ 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 | £21,348 | £21,668 | £22,210 | £22,765 | £23,448 | £111,439 |
| Total Expenses | £16,521 | £16,565 | £16,629 | £16,696 | £16,775 | £83,186 |
| Profit Before Tax | £4,827 | £5,104 | £5,580 | £6,069 | £6,673 | £28,253 |
| Profit After Tax | £3,910 | £4,134 | £4,520 | £4,916 | £5,405 | £22,885 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £3,913 | £4,137 | £11,520 | £17,411 | £22,033 | £59,015 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 16% | 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