Flat RM9 3 beds 1 bath

Singleton Road, Dagenham, Essex RM9

London, England · RM9

Initial Investment

First Year

£89,125First Year

Profit From Rental Income

After 5 Years

£12,656

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£29,678

↗ 10%After 5 Years

Return On Investment

47%

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	£17,688	£17,953	£18,402	£18,862	£19,428	£92,334
Total Expenses	£15,175	£15,248	£15,336	£15,426	£15,525	£76,709
Profit Before Tax	£2,513	£2,705	£3,066	£3,437	£3,903	£15,624
Profit After Tax	£2,035	£2,191	£2,484	£2,784	£3,162	£12,656
Change In Property Value	£3	£3	£5,750	£10,264	£13,658	£29,678
Net Return	£2,038	£2,194	£8,234	£13,048	£16,820	£42,334
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	2%	2%	9%	15%	19%	47%

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