Flat
RM8
1 bed
1 bath
Kilmarnock Gardens, Dagenham RM8
London, England · RM8
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£5,949
↗ 8%After 5 Years
Change In Property Value
£24,775
↗ 10%After 5 Years
Return On Investment
42%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,920 | £14,129 | £14,482 | £14,844 | £15,289 | £72,664 |
| Total Expenses | £12,914 | £12,981 | £13,059 | £13,139 | £13,226 | £65,320 |
| Profit Before Tax | £1,006 | £1,148 | £1,423 | £1,705 | £2,063 | £7,345 |
| Profit After Tax | £815 | £930 | £1,153 | £1,381 | £1,671 | £5,949 |
| Change In Property Value | £2 | £2 | £4,800 | £8,568 | £11,402 | £24,775 |
| Net Return | £817 | £932 | £5,953 | £9,949 | £13,073 | £30,724 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 14% | 18% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change