Terraced RM9 2 beds 1 bath

St. Georges Road, Dagenham RM9

London, England · RM9

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£21,498

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£38,195

↗ 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	£21,828	£22,155	£22,709	£23,277	£23,975	£113,945
Total Expenses	£17,363	£17,407	£17,473	£17,541	£17,621	£87,404
Profit Before Tax	£4,465	£4,749	£5,236	£5,736	£6,354	£26,541
Profit After Tax	£3,617	£3,846	£4,241	£4,646	£5,147	£21,498
Change In Property Value	£4	£4	£7,400	£13,209	£17,578	£38,195
Net Return	£3,621	£3,850	£11,642	£17,856	£22,725	£59,693
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