Flat RM8 1 bed 1 bath

Holden Close, Dagenham RM8

London, England · RM8

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£14,591

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£28,904

↗ 10%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	£17,880	£18,148	£18,602	£19,067	£19,639	£93,336
Total Expenses	£14,897	£14,970	£15,058	£15,149	£15,248	£75,322
Profit Before Tax	£2,983	£3,178	£3,544	£3,918	£4,391	£18,014
Profit After Tax	£2,416	£2,574	£2,870	£3,174	£3,556	£14,591
Change In Property Value	£3	£3	£5,600	£9,996	£13,302	£28,904
Net Return	£2,419	£2,577	£8,471	£13,170	£16,858	£43,495
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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