Terraced
RM8
3 beds
1 bath
Stanley Avenue, Dagenham RM8
London, England · RM8
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£29,339
↗ 21%After 5 Years
Change In Property Value
£45,421
↗ 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 | £26,844 | £27,247 | £27,928 | £28,626 | £29,485 | £140,129 |
| Total Expenses | £20,641 | £20,693 | £20,772 | £20,853 | £20,949 | £103,909 |
| Profit Before Tax | £6,203 | £6,553 | £7,156 | £7,773 | £8,535 | £36,221 |
| Profit After Tax | £5,024 | £5,308 | £5,796 | £6,296 | £6,914 | £29,339 |
| Change In Property Value | £4 | £4 | £8,800 | £15,708 | £20,903 | £45,421 |
| Net Return | £5,029 | £5,313 | £14,596 | £22,005 | £27,817 | £74,759 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change