Flat
DA11
2 beds
2 baths
Springhead Parkway, Northfleet, Gravesend DA11
South East, England · DA11
View property listing
Initial Investment
£28,300First YearProfit From Rental Income
£-3,424
↘ -12%After 5 Years
Change In Property Value
£15,485
↗ 17%After 5 Years
Return On Investment
43%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,644 | £4,714 | £4,784 | £4,904 | £5,027 | £24,073 |
| Total Expenses | £5,392 | £5,449 | £5,497 | £5,551 | £5,606 | £27,496 |
| Profit Before Tax | £-748 | £-736 | £-713 | £-647 | £-579 | £-3,424 |
| Profit After Tax | £-748 | £-736 | £-713 | £-647 | £-579 | £-3,424 |
| Change In Property Value | £910 | £2,757 | £3,787 | £4,430 | £3,601 | £15,485 |
| Net Return | £162 | £2,022 | £3,074 | £3,783 | £3,021 | £12,062 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -12% |
| Total Net Return (%) | 1% | 7% | 11% | 13% | 11% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change