Flat RM9 2 beds 2 baths

Dagenham Green, London RM9

London, England · RM9

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£10,413

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£37,162

↗ 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	£20,160	£20,462	£20,974	£21,498	£22,143	£105,238
Total Expenses	£18,299	£18,375	£18,469	£18,566	£18,673	£92,382
Profit Before Tax	£1,861	£2,087	£2,505	£2,933	£3,470	£12,856
Profit After Tax	£1,507	£1,691	£2,029	£2,375	£2,811	£10,413
Change In Property Value	£4	£4	£7,200	£12,852	£17,103	£37,162
Net Return	£1,511	£1,694	£9,229	£15,228	£19,914	£47,576
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	1%	1%	8%	13%	17%	42%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change