Terraced RM9 3 beds 1 bath

Clementhorpe Road, Dagenham RM9

London, England · RM9

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£20,237

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 10%After 5 Years

Return On Investment

51%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,652	£20,962	£21,486	£22,023	£22,684	£107,806
Total Expenses	£16,451	£16,494	£16,557	£16,622	£16,698	£82,823
Profit Before Tax	£4,201	£4,468	£4,929	£5,401	£5,985	£24,984
Profit After Tax	£3,402	£3,619	£3,992	£4,375	£4,848	£20,237
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£3,406	£3,622	£10,992	£16,870	£21,476	£56,367
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

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