Terraced RM8 3 beds 1 bath

Ager Avenue, Dagenham, Essex RM8

London, England · RM8

Initial Investment

First Year

£104,175First Year

Profit From Rental Income

After 5 Years

£21,498

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£34,117

↗ 10%After 5 Years

Return On Investment

53%

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	£20,160	£20,462	£20,974	£21,498	£22,143	£105,238
Total Expenses	£15,629	£15,670	£15,732	£15,796	£15,871	£78,698
Profit Before Tax	£4,531	£4,792	£5,242	£5,703	£6,272	£26,540
Profit After Tax	£3,670	£3,882	£4,246	£4,619	£5,081	£21,498
Change In Property Value	£3	£3	£6,610	£11,799	£15,701	£34,117
Net Return	£3,674	£3,885	£10,856	£16,418	£20,782	£55,615
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	16%	20%	53%

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