Flat
RM9
3 beds
1 bath
Woodward Road, Dagenham RM9
London, England · RM9
View property listing
Initial Investment
£128,497First YearProfit From Rental Income
£24,445
↗ 19%After 5 Years
Change In Property Value
£41,291
↗ 10%After 5 Years
Return On Investment
51%
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 | £25,536 | £25,919 | £26,567 | £27,231 | £28,048 | £133,301 |
| Total Expenses | £20,423 | £20,508 | £20,615 | £20,726 | £20,850 | £103,122 |
| Profit Before Tax | £5,113 | £5,411 | £5,952 | £6,505 | £7,198 | £30,179 |
| Profit After Tax | £4,141 | £4,383 | £4,821 | £5,269 | £5,830 | £24,445 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £4,145 | £4,387 | £12,821 | £19,550 | £24,833 | £65,736 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change