Flat RM9 2 beds 1 bath

Castle Road, Barking, Dagenham, Essex RM9

London, England · RM9

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£7,021

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£30,452

↗ 10%After 5 Years

Return On Investment

41%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,524	£16,772	£17,191	£17,621	£18,150	£86,258
Total Expenses	£15,357	£15,427	£15,512	£15,599	£15,695	£77,590
Profit Before Tax	£1,167	£1,345	£1,679	£2,022	£2,455	£8,668
Profit After Tax	£946	£1,089	£1,360	£1,638	£1,989	£7,021
Change In Property Value	£3	£3	£5,900	£10,532	£14,015	£30,452
Net Return	£949	£1,092	£7,260	£12,169	£16,003	£37,473
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	13%	17%	41%

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