Flat
RM10
2 beds
1 bath
Hunters Hall Road, Dagenham RM10
Initial Investment
£176,549First YearProfit From Rental Income
£26,340
↗ 15%After 5 Years
Change In Property Value
£64,546
↗ 20%After 5 Years
Return On Investment
51%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,800 | £23,256 | £23,837 | £24,433 | £25,044 | £119,371 |
| Total Expenses | £17,174 | £17,266 | £17,367 | £17,471 | £17,574 | £86,852 |
| Profit Before Tax | £5,626 | £5,990 | £6,470 | £6,963 | £7,470 | £32,519 |
| Profit After Tax | £4,557 | £4,852 | £5,241 | £5,640 | £6,051 | £26,340 |
| Change In Property Value | £6,500 | £6,630 | £13,525 | £17,583 | £20,308 | £64,546 |
| Net Return | £11,057 | £11,482 | £18,766 | £23,223 | £26,359 | £90,886 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 6% | 7% | 11% | 13% | 15% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change