Flat DA1 2 beds 2 baths

James Smith Court, Dartford, Kent DA1

South East, England · DA1

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£-1,020

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£22,122

↗ 17%After 5 Years

Return On Investment

53%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,504	£6,602	£6,701	£6,868	£7,040	£33,714
Total Expenses	£6,833	£6,893	£6,944	£7,002	£7,062	£34,734
Profit Before Tax	£-329	£-291	£-243	£-134	£-22	£-1,020
Profit After Tax	£-329	£-291	£-243	£-134	£-22	£-1,020
Change In Property Value	£1,300	£3,939	£5,410	£6,329	£5,144	£22,122
Net Return	£971	£3,648	£5,166	£6,195	£5,122	£21,102
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	2%	9%	13%	15%	13%	53%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change