Flat
RM8
1 bed
1 bath
Anglia Court, Spring Close, Dagenham RM8
London, England · RM8
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£-3,050
↘ -10%After 5 Years
Change In Property Value
£10,323
↗ 10%After 5 Years
Return On Investment
23%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,796 | £5,883 | £6,030 | £6,181 | £6,366 | £30,256 |
| Total Expenses | £6,547 | £6,602 | £6,659 | £6,718 | £6,780 | £33,306 |
| Profit Before Tax | £-751 | £-719 | £-629 | £-538 | £-413 | £-3,050 |
| Profit After Tax | £-751 | £-719 | £-629 | £-538 | £-413 | £-3,050 |
| Change In Property Value | £1 | £1 | £2,000 | £3,570 | £4,751 | £10,323 |
| Net Return | £-750 | £-718 | £1,371 | £3,032 | £4,337 | £7,272 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -2% | -2% | 4% | 10% | 14% | 23% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change