Flat
DA1
0 beds
0 baths
Glebelands Garage, Dartford DA1
South East, England · DA1
View property listing
Initial Investment
£7,000First YearProfit From Rental Income
£-9,020
↘ -129%After 5 Years
Change In Property Value
£3,403
↗ 17%After 5 Years
Return On Investment
-80%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £996 | £1,011 | £1,026 | £1,052 | £1,078 | £5,163 |
| Total Expenses | £2,743 | £2,795 | £2,837 | £2,882 | £2,927 | £14,183 |
| Profit Before Tax | £-1,747 | £-1,784 | £-1,811 | £-1,830 | £-1,849 | £-9,020 |
| Profit After Tax | £-1,747 | £-1,784 | £-1,811 | £-1,830 | £-1,849 | £-9,020 |
| Change In Property Value | £200 | £606 | £832 | £974 | £791 | £3,403 |
| Net Return | £-1,547 | £-1,178 | £-979 | £-856 | £-1,057 | £-5,617 |
| Return From Rental Income (%) | -25% | -25% | -26% | -26% | -26% | -129% |
| Total Net Return (%) | -22% | -17% | -14% | -12% | -15% | -80% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change