Terraced DA11 6 beds 6 baths

Elmfield Close, Gravesend DA11

South East, England · DA11

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£27,541

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£80,830

↗ 17%After 5 Years

Return On Investment

70%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,228	£24,591	£24,960	£25,584	£26,224	£125,588
Total Expenses	£18,206	£18,255	£18,302	£18,375	£18,449	£91,587
Profit Before Tax	£6,022	£6,337	£6,658	£7,210	£7,775	£34,001
Profit After Tax	£4,878	£5,133	£5,393	£5,840	£6,297	£27,541
Change In Property Value	£4,750	£14,393	£19,766	£23,126	£18,796	£80,830
Net Return	£9,628	£19,525	£25,159	£28,966	£25,094	£108,371
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	6%	13%	16%	19%	16%	70%

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