Flat
RM10
2 beds
1 bath
Shafter Road, Dagenham RM10
Initial Investment
£120,200First YearProfit From Rental Income
£32,800
↗ 27%After 5 Years
Change In Property Value
£47,665
↗ 20%After 5 Years
Return On Investment
67%
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 | £21,600 | £22,032 | £22,583 | £23,147 | £23,726 | £113,088 |
| Total Expenses | £14,301 | £14,404 | £14,516 | £14,630 | £14,743 | £72,594 |
| Profit Before Tax | £7,299 | £7,628 | £8,067 | £8,518 | £8,983 | £40,494 |
| Profit After Tax | £5,912 | £6,178 | £6,534 | £6,899 | £7,276 | £32,800 |
| Change In Property Value | £4,800 | £4,896 | £9,988 | £12,984 | £14,997 | £47,665 |
| Net Return | £10,712 | £11,074 | £16,522 | £19,884 | £22,273 | £80,465 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 9% | 9% | 14% | 17% | 19% | 67% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change