Flat RM9 2 beds 1 bath

St. Georges Road, Dagenham RM9

London, England · RM9

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£18,716

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£38,195

↗ 10%After 5 Years

Return On Investment

48%

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	£22,764	£23,105	£23,683	£24,275	£25,003	£118,831
Total Expenses	£18,956	£19,036	£19,137	£19,240	£19,356	£95,725
Profit Before Tax	£3,808	£4,069	£4,546	£5,035	£5,648	£23,106
Profit After Tax	£3,084	£3,296	£3,682	£4,078	£4,575	£18,716
Change In Property Value	£4	£4	£7,400	£13,209	£17,578	£38,195
Net Return	£3,088	£3,300	£11,082	£17,288	£22,153	£56,910
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	48%

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