Flat
RM10
2 beds
1 bath
Oval Road South, Dagenham RM10
Initial Investment
£102,545First YearProfit From Rental Income
£9,301
↗ 9%After 5 Years
Change In Property Value
£41,111
↗ 20%After 5 Years
Return On Investment
49%
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 | £13,368 | £13,635 | £13,976 | £14,326 | £14,684 | £69,989 |
| Total Expenses | £11,550 | £11,622 | £11,699 | £11,778 | £11,857 | £58,506 |
| Profit Before Tax | £1,818 | £2,013 | £2,277 | £2,548 | £2,827 | £11,483 |
| Profit After Tax | £1,473 | £1,631 | £1,844 | £2,063 | £2,290 | £9,301 |
| Change In Property Value | £4,140 | £4,223 | £8,615 | £11,199 | £12,935 | £41,111 |
| Net Return | £5,613 | £5,853 | £10,459 | £13,262 | £15,225 | £50,412 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 6% | 10% | 13% | 15% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change