Flat
RM10
2 beds
1 bath
Roberts Place, Dagenham RM10
Initial Investment
£132,350First YearProfit From Rental Income
£11,195
↗ 8%After 5 Years
Change In Property Value
£51,637
↗ 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 | £16,788 | £17,124 | £17,552 | £17,991 | £18,440 | £87,895 |
| Total Expenses | £14,619 | £14,713 | £14,812 | £14,914 | £15,015 | £74,074 |
| Profit Before Tax | £2,169 | £2,411 | £2,739 | £3,077 | £3,426 | £13,821 |
| Profit After Tax | £1,757 | £1,953 | £2,219 | £2,492 | £2,775 | £11,195 |
| Change In Property Value | £5,200 | £5,304 | £10,820 | £14,066 | £16,246 | £51,637 |
| Net Return | £6,957 | £7,257 | £13,039 | £16,558 | £19,021 | £62,832 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 5% | 5% | 10% | 13% | 14% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change