Flat
DA18
1 bed
1 bath
Glimpsing Green, Erith DA18
South East, England · DA18
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£3,796
↗ 7%After 5 Years
Change In Property Value
£31,481
↗ 17%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,624 | £9,768 | £9,915 | £10,163 | £10,417 | £49,887 |
| Total Expenses | £8,915 | £8,979 | £9,035 | £9,101 | £9,170 | £45,200 |
| Profit Before Tax | £709 | £789 | £880 | £1,061 | £1,247 | £4,687 |
| Profit After Tax | £574 | £639 | £713 | £860 | £1,010 | £3,796 |
| Change In Property Value | £1,850 | £5,606 | £7,698 | £9,007 | £7,321 | £31,481 |
| Net Return | £2,424 | £6,245 | £8,411 | £9,867 | £8,331 | £35,278 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 4% | 11% | 15% | 17% | 15% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change