Flat RM8 2 beds 2 baths

Brunel House, Chancellor Way, Dagenham RM8

London, England · RM8

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£7,165

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£26,839

↗ 10%After 5 Years

Return On Investment

43%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,084	£15,310	£15,693	£16,085	£16,568	£78,741
Total Expenses	£13,824	£13,893	£13,974	£14,057	£14,148	£69,895
Profit Before Tax	£1,260	£1,418	£1,719	£2,028	£2,420	£8,846
Profit After Tax	£1,021	£1,148	£1,393	£1,643	£1,960	£7,165
Change In Property Value	£3	£3	£5,200	£9,282	£12,352	£26,839
Net Return	£1,023	£1,151	£6,593	£10,925	£14,312	£34,004
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	1%	1%	8%	14%	18%	43%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change