Semi Detached
RM8
3 beds
1 bath
Stanley Avenue, Dagenham RM8
London, England · RM8
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£23,392
↗ 17%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,648 | £25,018 | £25,643 | £26,284 | £27,073 | £128,666 |
| Total Expenses | £19,827 | £19,875 | £19,948 | £20,024 | £20,113 | £99,787 |
| Profit Before Tax | £4,821 | £5,143 | £5,695 | £6,261 | £6,960 | £28,879 |
| Profit After Tax | £3,905 | £4,165 | £4,613 | £5,071 | £5,637 | £23,392 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £3,910 | £4,170 | £13,113 | £20,244 | £25,828 | £67,264 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change