Semi Detached RM8 1 bed 1 bath

Holden Close, Dagenham RM8

London, England · RM8

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£14,680

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£28,904

↗ 10%After 5 Years

Return On Investment

50%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,236	£16,480	£16,892	£17,314	£17,833	£84,754
Total Expenses	£13,233	£13,268	£13,320	£13,374	£13,436	£66,631
Profit Before Tax	£3,003	£3,211	£3,571	£3,940	£4,397	£18,123
Profit After Tax	£2,433	£2,601	£2,893	£3,192	£3,562	£14,680
Change In Property Value	£3	£3	£5,600	£9,996	£13,302	£28,904
Net Return	£2,436	£2,604	£8,493	£13,188	£16,864	£43,584
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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