Flat
RM8
1 bed
1 bath
Anglia Court, Spring Close, Dagenham RM8
London, England · RM8
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£-3,773
↘ -13%After 5 Years
Change In Property Value
£9,291
↗ 10%After 5 Years
Return On Investment
20%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,220 | £5,298 | £5,431 | £5,567 | £5,734 | £27,249 |
| Total Expenses | £6,093 | £6,147 | £6,203 | £6,260 | £6,320 | £31,022 |
| Profit Before Tax | £-873 | £-848 | £-772 | £-694 | £-586 | £-3,773 |
| Profit After Tax | £-873 | £-848 | £-772 | £-694 | £-586 | £-3,773 |
| Change In Property Value | £1 | £1 | £1,800 | £3,213 | £4,276 | £9,291 |
| Net Return | £-872 | £-847 | £1,028 | £2,519 | £3,690 | £5,518 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change