Flat
RM10
3 beds
1 bath
Exeter Road, Dagenham RM10
Initial Investment
£166,350First YearProfit From Rental Income
£16,001
↗ 10%After 5 Years
Change In Property Value
£61,567
↗ 20%After 5 Years
Return On Investment
47%
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 | £20,016 | £20,416 | £20,927 | £21,450 | £21,986 | £104,795 |
| Total Expenses | £16,803 | £16,900 | £17,005 | £17,112 | £17,219 | £85,040 |
| Profit Before Tax | £3,213 | £3,516 | £3,922 | £4,337 | £4,767 | £19,755 |
| Profit After Tax | £2,603 | £2,848 | £3,176 | £3,513 | £3,861 | £16,001 |
| Change In Property Value | £6,200 | £6,324 | £12,901 | £16,771 | £19,371 | £61,567 |
| Net Return | £8,803 | £9,172 | £16,077 | £20,285 | £23,232 | £77,568 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 5% | 6% | 10% | 12% | 14% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change