Flat
RM8
1 bed
1 bath
Ager Avenue, Dagenham, Essex RM8
London, England · RM8
View property listing
Initial Investment
£40,600First YearProfit From Rental Income
£-660
↘ -2%After 5 Years
Change In Property Value
£13,626
↗ 10%After 5 Years
Return On Investment
32%
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 | £7,656 | £7,771 | £7,965 | £8,164 | £8,409 | £39,965 |
| Total Expenses | £8,003 | £8,060 | £8,123 | £8,186 | £8,253 | £40,625 |
| Profit Before Tax | £-347 | £-289 | £-157 | £-22 | £156 | £-660 |
| Profit After Tax | £-347 | £-289 | £-157 | £-22 | £156 | £-660 |
| Change In Property Value | £1 | £1 | £2,640 | £4,712 | £6,271 | £13,626 |
| Net Return | £-345 | £-288 | £2,483 | £4,690 | £6,427 | £12,966 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 6% | 12% | 16% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change