Flat
RM8
2 beds
1 bath
Turnage Road, Dagenham RM8
London, England · RM8
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£19,484
↗ 16%After 5 Years
Change In Property Value
£39,227
↗ 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 | £23,388 | £23,739 | £24,332 | £24,941 | £25,689 | £122,089 |
| Total Expenses | £19,415 | £19,496 | £19,599 | £19,703 | £19,821 | £98,035 |
| Profit Before Tax | £3,973 | £4,242 | £4,734 | £5,237 | £5,868 | £24,054 |
| Profit After Tax | £3,218 | £3,436 | £3,834 | £4,242 | £4,753 | £19,484 |
| Change In Property Value | £4 | £4 | £7,600 | £13,566 | £18,053 | £39,227 |
| Net Return | £3,222 | £3,440 | £11,434 | £17,808 | £22,806 | £58,711 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change