Flat
RM9
1 bed
1 bath
Ypres Place, Dagenham RM9
London, England · RM9
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£3,336
↗ 5%After 5 Years
Change In Property Value
£23,226
↗ 10%After 5 Years
Return On Investment
39%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,600 | £12,789 | £13,109 | £13,436 | £13,840 | £65,774 |
| Total Expenses | £12,187 | £12,252 | £12,327 | £12,403 | £12,486 | £61,655 |
| Profit Before Tax | £413 | £537 | £782 | £1,033 | £1,353 | £4,119 |
| Profit After Tax | £335 | £435 | £633 | £837 | £1,096 | £3,336 |
| Change In Property Value | £2 | £2 | £4,500 | £8,033 | £10,689 | £23,226 |
| Net Return | £337 | £437 | £5,134 | £8,869 | £11,785 | £26,563 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 0% | 1% | 7% | 13% | 17% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change