Flat
DA2
2 beds
1 bath
Salisbury Road, Dartford, Kent DA2
South East, England · DA2
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£3,589
↗ 5%After 5 Years
Change In Property Value
£37,437
↗ 17%After 5 Years
Return On Investment
61%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,776 | £10,938 | £11,102 | £11,379 | £11,664 | £55,858 |
| Total Expenses | £10,156 | £10,222 | £10,280 | £10,349 | £10,420 | £51,428 |
| Profit Before Tax | £620 | £715 | £822 | £1,030 | £1,243 | £4,431 |
| Profit After Tax | £502 | £579 | £666 | £834 | £1,007 | £3,589 |
| Change In Property Value | £2,200 | £6,666 | £9,155 | £10,711 | £8,706 | £37,437 |
| Net Return | £2,702 | £7,245 | £9,820 | £11,545 | £9,713 | £41,026 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 4% | 11% | 15% | 17% | 14% | 61% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change