Flat
DA1
2 beds
2 baths
James Smith Court, Dartford, Kent DA1
South East, England · DA1
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£10,584
↗ 10%After 5 Years
Change In Property Value
£55,305
↗ 17%After 5 Years
Return On Investment
64%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,248 | £16,492 | £16,739 | £17,158 | £17,587 | £84,223 |
| Total Expenses | £14,082 | £14,156 | £14,222 | £14,305 | £14,391 | £71,156 |
| Profit Before Tax | £2,166 | £2,336 | £2,517 | £2,852 | £3,196 | £13,067 |
| Profit After Tax | £1,755 | £1,892 | £2,039 | £2,310 | £2,588 | £10,584 |
| Change In Property Value | £3,250 | £9,848 | £13,524 | £15,823 | £12,861 | £55,305 |
| Net Return | £5,005 | £11,739 | £15,563 | £18,133 | £15,449 | £65,889 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 5% | 11% | 15% | 18% | 15% | 64% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change