Flat
RM8
1 bed
1 bath
Whalebone Lane South, Dagenham RM8
London, England · RM8
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£8,160
↗ 13%After 5 Years
Change In Property Value
£20,646
↗ 10%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 | £12,912 | £13,106 | £13,433 | £13,769 | £14,182 | £67,402 |
| Total Expenses | £11,316 | £11,384 | £11,461 | £11,541 | £11,627 | £57,328 |
| Profit Before Tax | £1,596 | £1,722 | £1,972 | £2,228 | £2,556 | £10,074 |
| Profit After Tax | £1,293 | £1,395 | £1,597 | £1,805 | £2,070 | £8,160 |
| Change In Property Value | £2 | £2 | £4,000 | £7,140 | £9,501 | £20,646 |
| Net Return | £1,295 | £1,397 | £5,597 | £8,945 | £11,572 | £28,806 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 15% | 19% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change