Terraced
RM9
3 beds
1 bath
Dagenham RM9
London, England · RM9
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£25,036
↗ 18%After 5 Years
Change In Property Value
£43,872
↗ 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 | £25,080 | £25,456 | £26,093 | £26,745 | £27,547 | £130,921 |
| Total Expenses | £19,870 | £19,919 | £19,993 | £20,070 | £20,160 | £100,012 |
| Profit Before Tax | £5,210 | £5,537 | £6,099 | £6,675 | £7,387 | £30,909 |
| Profit After Tax | £4,220 | £4,485 | £4,940 | £5,407 | £5,983 | £25,036 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £4,224 | £4,489 | £13,441 | £20,580 | £26,174 | £68,908 |
| 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