Terraced
RM9
3 beds
1 bath
Sheppey Road, Dagenham RM9
London, England · RM9
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£22,805
↗ 18%After 5 Years
Change In Property Value
£40,259
↗ 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 | £23,016 | £23,361 | £23,945 | £24,544 | £25,280 | £120,147 |
| Total Expenses | £18,275 | £18,321 | £18,390 | £18,461 | £18,545 | £91,992 |
| Profit Before Tax | £4,741 | £5,040 | £5,555 | £6,083 | £6,735 | £28,155 |
| Profit After Tax | £3,840 | £4,083 | £4,500 | £4,927 | £5,455 | £22,805 |
| Change In Property Value | £4 | £4 | £7,800 | £13,923 | £18,528 | £40,259 |
| Net Return | £3,844 | £4,087 | £12,300 | £18,851 | £23,983 | £63,065 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change