Flat
RM8
2 beds
1 bath
Crystal Way, Dagenham RM8
London, England · RM8
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£26,909
↗ 22%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
55%
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 | £25,128 | £25,505 | £26,143 | £26,796 | £27,600 | £131,172 |
| Total Expenses | £19,391 | £19,475 | £19,581 | £19,691 | £19,814 | £97,951 |
| Profit Before Tax | £5,737 | £6,030 | £6,561 | £7,106 | £7,786 | £33,221 |
| Profit After Tax | £4,647 | £4,885 | £5,315 | £5,755 | £6,307 | £26,909 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £4,651 | £4,888 | £12,815 | £19,143 | £24,122 | £65,619 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change