Flat
RM10
1 bed
1 bath
Ibscott Close, Dagenham RM10
Initial Investment
£86,600First YearProfit From Rental Income
£6,508
↗ 8%After 5 Years
Change In Property Value
£35,153
↗ 20%After 5 Years
Return On Investment
48%
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 | £11,424 | £11,652 | £11,944 | £12,242 | £12,548 | £59,811 |
| Total Expenses | £10,211 | £10,281 | £10,354 | £10,429 | £10,503 | £51,777 |
| Profit Before Tax | £1,213 | £1,372 | £1,590 | £1,814 | £2,046 | £8,034 |
| Profit After Tax | £983 | £1,111 | £1,288 | £1,469 | £1,657 | £6,508 |
| Change In Property Value | £3,540 | £3,611 | £7,366 | £9,576 | £11,060 | £35,153 |
| Net Return | £4,523 | £4,722 | £8,654 | £11,045 | £12,717 | £41,660 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 5% | 5% | 10% | 13% | 15% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change