Flat
DA11
2 beds
1 bath
New Road, Gravesend DA11
South East, England · DA11
View property listing
Initial Investment
£88,425First YearProfit From Rental Income
£9,338
↗ 11%After 5 Years
Change In Property Value
£48,583
↗ 17%After 5 Years
Return On Investment
66%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,556 | £14,774 | £14,996 | £15,371 | £15,755 | £75,452 |
| Total Expenses | £12,642 | £12,713 | £12,777 | £12,856 | £12,937 | £63,924 |
| Profit Before Tax | £1,914 | £2,061 | £2,219 | £2,515 | £2,818 | £11,528 |
| Profit After Tax | £1,551 | £1,669 | £1,798 | £2,037 | £2,283 | £9,338 |
| Change In Property Value | £2,855 | £8,651 | £11,880 | £13,900 | £11,298 | £48,583 |
| Net Return | £4,406 | £10,320 | £13,678 | £15,937 | £13,580 | £57,921 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 5% | 12% | 15% | 18% | 15% | 66% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change