Terraced
RM9
3 beds
1 bath
Lodge Avenue, Dagenham RM9
London, England · RM9
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£23,098
↗ 18%After 5 Years
Change In Property Value
£40,775
↗ 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 | £23,304 | £23,654 | £24,245 | £24,851 | £25,597 | £121,650 |
| Total Expenses | £18,502 | £18,548 | £18,618 | £18,690 | £18,775 | £93,134 |
| Profit Before Tax | £4,802 | £5,105 | £5,627 | £6,161 | £6,821 | £28,516 |
| Profit After Tax | £3,890 | £4,135 | £4,558 | £4,990 | £5,525 | £23,098 |
| Change In Property Value | £4 | £4 | £7,900 | £14,102 | £18,765 | £40,775 |
| Net Return | £3,894 | £4,139 | £12,458 | £19,092 | £24,291 | £63,873 |
| 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