Flat DA1 1 bed 1 bath

Shearwood Crescent, Crayford, Kent DA1

South East, England · DA1

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£-649

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£22,973

↗ 17%After 5 Years

Return On Investment

54%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,756	£6,857	£6,960	£7,134	£7,313	£35,020
Total Expenses	£7,019	£7,079	£7,131	£7,190	£7,250	£35,669
Profit Before Tax	£-263	£-222	£-170	£-56	£62	£-649
Profit After Tax	£-263	£-222	£-170	£-56	£62	£-649
Change In Property Value	£1,350	£4,091	£5,618	£6,573	£5,342	£22,973
Net Return	£1,087	£3,868	£5,447	£6,517	£5,404	£22,324
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	3%	9%	13%	16%	13%	54%

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