Flat
RM10
2 beds
1 bath
Watsons Lodge, Lewis Way, Dagenham RM10
Initial Investment
£120,200First YearProfit From Rental Income
£12,385
↗ 10%After 5 Years
Change In Property Value
£47,665
↗ 20%After 5 Years
Return On Investment
50%
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 | £15,492 | £15,802 | £16,197 | £16,602 | £17,017 | £81,109 |
| Total Expenses | £13,005 | £13,081 | £13,162 | £13,245 | £13,327 | £65,820 |
| Profit Before Tax | £2,487 | £2,721 | £3,035 | £3,357 | £3,689 | £15,290 |
| Profit After Tax | £2,014 | £2,204 | £2,458 | £2,719 | £2,988 | £12,385 |
| Change In Property Value | £4,800 | £4,896 | £9,988 | £12,984 | £14,997 | £47,665 |
| Net Return | £6,814 | £7,100 | £12,446 | £15,704 | £17,985 | £60,050 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change