Flat RM8 2 beds 1 bath

Sapphire Close, Dagenham RM8

London, England · RM8

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£6,534

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£25,807

↗ 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	£14,496	£14,713	£15,081	£15,458	£15,922	£75,671
Total Expenses	£13,368	£13,436	£13,516	£13,597	£13,686	£67,604
Profit Before Tax	£1,128	£1,277	£1,565	£1,861	£2,236	£8,067
Profit After Tax	£913	£1,035	£1,268	£1,507	£1,811	£6,534
Change In Property Value	£3	£3	£5,000	£8,925	£11,877	£25,807
Net Return	£916	£1,037	£6,268	£10,433	£13,688	£32,341
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