Flat RM8 2 beds 2 baths

Fullerton Avenue, Dagenham RM8

London, England · RM8

Initial Investment

First Year

£81,950First Year

Profit From Rental Income

After 5 Years

£7,547

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£27,562

↗ 10%After 5 Years

Return On Investment

43%

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	£15,480	£15,712	£16,105	£16,508	£17,003	£80,808
Total Expenses	£14,141	£14,210	£14,293	£14,377	£14,469	£71,490
Profit Before Tax	£1,339	£1,502	£1,812	£2,131	£2,534	£9,318
Profit After Tax	£1,084	£1,216	£1,468	£1,726	£2,052	£7,547
Change In Property Value	£3	£3	£5,340	£9,532	£12,684	£27,562
Net Return	£1,087	£1,219	£6,808	£11,258	£14,737	£35,109
Return From Rental Income (%)	1%	1%	2%	2%	3%	9%
Total Net Return (%)	1%	1%	8%	14%	18%	43%

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