Flat RM9 1 bed 1 bath

Ypres Place, Dagenham RM9

London, England · RM9

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£12,380

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£23,226

↗ 10%After 5 Years

Return On Investment

52%

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	£14,532	£14,750	£15,119	£15,497	£15,962	£75,859
Total Expenses	£11,980	£12,039	£12,110	£12,183	£12,263	£60,575
Profit Before Tax	£2,552	£2,711	£3,009	£3,314	£3,698	£15,284
Profit After Tax	£2,067	£2,196	£2,437	£2,684	£2,996	£12,380
Change In Property Value	£2	£2	£4,500	£8,033	£10,689	£23,226
Net Return	£2,069	£2,198	£6,937	£10,717	£13,685	£35,607
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	16%	20%	52%

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