Flat
RM9
1 bed
1 bath
Dagenham Green, London RM9
London, England · RM9
View property listing
Initial Investment
£93,150First YearProfit From Rental Income
£7,200
↗ 8%After 5 Years
Change In Property Value
£30,865
↗ 10%After 5 Years
Return On Investment
41%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,740 | £16,991 | £17,416 | £17,851 | £18,387 | £87,385 |
| Total Expenses | £15,537 | £15,608 | £15,693 | £15,781 | £15,877 | £78,496 |
| Profit Before Tax | £1,203 | £1,383 | £1,723 | £2,070 | £2,510 | £8,889 |
| Profit After Tax | £975 | £1,120 | £1,395 | £1,677 | £2,033 | £7,200 |
| Change In Property Value | £3 | £3 | £5,980 | £10,675 | £14,205 | £30,865 |
| Net Return | £978 | £1,123 | £7,375 | £12,352 | £16,238 | £38,066 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 41% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change