Flat RM8 2 beds 1 bath

Grafton Road, Dagenham RM8

London, England · RM8

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£18,378

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£37,678

↗ 10%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	£22,464	£22,801	£23,371	£23,955	£24,674	£117,265
Total Expenses	£18,728	£18,807	£18,907	£19,010	£19,124	£94,577
Profit Before Tax	£3,736	£3,993	£4,464	£4,946	£5,550	£22,688
Profit After Tax	£3,026	£3,235	£3,615	£4,006	£4,495	£18,378
Change In Property Value	£4	£4	£7,300	£13,031	£17,340	£37,678
Net Return	£3,030	£3,238	£10,916	£17,037	£21,835	£56,056
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	48%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change