Flat
DA8
2 beds
1 bath
Macarthur Close, Erith DA8
South East, England · DA8
View property listing
Initial Investment
£60,985First YearProfit From Rental Income
£3,254
↗ 5%After 5 Years
Change In Property Value
£34,025
↗ 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 | £9,996 | £10,146 | £10,298 | £10,556 | £10,819 | £51,815 |
| Total Expenses | £9,433 | £9,498 | £9,554 | £9,622 | £9,691 | £47,798 |
| Profit Before Tax | £563 | £648 | £744 | £934 | £1,129 | £4,017 |
| Profit After Tax | £456 | £525 | £603 | £756 | £914 | £3,254 |
| Change In Property Value | £2,000 | £6,058 | £8,320 | £9,735 | £7,912 | £34,025 |
| Net Return | £2,456 | £6,583 | £8,923 | £10,491 | £8,826 | £37,279 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 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