Flat
RM8
1 bed
1 bath
Ager Avenue, Dagenham, Essex RM8
London, England · RM8
View property listing
Initial Investment
£40,750First YearProfit From Rental Income
£-646
↘ -2%After 5 Years
Change In Property Value
£13,678
↗ 10%After 5 Years
Return On Investment
32%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,680 | £7,795 | £7,990 | £8,190 | £8,436 | £40,091 |
| Total Expenses | £8,025 | £8,082 | £8,145 | £8,209 | £8,276 | £40,737 |
| Profit Before Tax | £-345 | £-287 | £-155 | £-19 | £160 | £-646 |
| Profit After Tax | £-345 | £-287 | £-155 | £-19 | £160 | £-646 |
| Change In Property Value | £1 | £1 | £2,650 | £4,730 | £6,295 | £13,678 |
| Net Return | £-344 | £-286 | £2,495 | £4,711 | £6,454 | £13,031 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 6% | 12% | 16% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change