Flat
RM9
2 beds
1 bath
Stamford Road, Dagenham RM9
London, England · RM9
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£11,200
↗ 9%After 5 Years
Change In Property Value
£38,711
↗ 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 | £21,000 | £21,315 | £21,848 | £22,394 | £23,066 | £109,623 |
| Total Expenses | £18,978 | £19,056 | £19,152 | £19,250 | £19,360 | £95,796 |
| Profit Before Tax | £2,022 | £2,259 | £2,696 | £3,144 | £3,706 | £13,827 |
| Profit After Tax | £1,638 | £1,830 | £2,184 | £2,546 | £3,002 | £11,200 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £1,641 | £1,834 | £9,684 | £15,934 | £20,817 | £49,910 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 9% |
| Total Net Return (%) | 1% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change