Terraced
DA8
3 beds
1 bath
Barnehurst Avenue, Erith DA8
South East, England · DA8
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£22,811
↗ 17%After 5 Years
Change In Property Value
£72,322
↗ 17%After 5 Years
Return On Investment
69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,252 | £21,571 | £21,894 | £22,442 | £23,003 | £110,162 |
| Total Expenses | £16,300 | £16,344 | £16,387 | £16,452 | £16,519 | £82,000 |
| Profit Before Tax | £4,952 | £5,227 | £5,508 | £5,990 | £6,484 | £28,161 |
| Profit After Tax | £4,011 | £4,234 | £4,461 | £4,852 | £5,252 | £22,811 |
| Change In Property Value | £4,250 | £12,878 | £17,685 | £20,692 | £16,818 | £72,322 |
| Net Return | £8,261 | £17,111 | £22,146 | £25,543 | £22,070 | £95,132 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 6% | 12% | 16% | 19% | 16% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change