Flat DA2 0 beds 0 baths

Green Street Green Road, Dartford DA2

South East, England · DA2

Initial Investment

First Year

£93,150First Year

Profit From Rental Income

After 5 Years

£7,941

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£50,881

↗ 17%After 5 Years

Return On Investment

63%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,652	£14,872	£15,095	£15,472	£15,859	£75,950
Total Expenses	£13,086	£13,158	£13,221	£13,300	£13,382	£66,146
Profit Before Tax	£1,566	£1,714	£1,874	£2,172	£2,477	£9,804
Profit After Tax	£1,269	£1,389	£1,518	£1,759	£2,007	£7,941
Change In Property Value	£2,990	£9,060	£12,442	£14,557	£11,832	£50,881
Net Return	£4,259	£10,448	£13,960	£16,316	£13,838	£58,822
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	5%	11%	15%	18%	15%	63%

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