Flat
RM8
3 beds
1 bath
Dunkeld Road, Dagenham RM8
London, England · RM8
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£30,614
↗ 20%After 5 Years
Change In Property Value
£49,034
↗ 10%After 5 Years
Return On Investment
51%
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 | £30,324 | £30,779 | £31,548 | £32,337 | £33,307 | £158,295 |
| Total Expenses | £23,878 | £23,970 | £24,089 | £24,212 | £24,352 | £120,501 |
| Profit Before Tax | £6,446 | £6,809 | £7,459 | £8,125 | £8,955 | £37,794 |
| Profit After Tax | £5,221 | £5,516 | £6,042 | £6,581 | £7,254 | £30,614 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £5,226 | £5,520 | £15,542 | £23,539 | £29,820 | £79,647 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change