Flat DA8 1 bed 1 bath

Mildred Road, Erith DA8

South East, England · DA8

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£5,307

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£39,990

↗ 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	£11,748	£11,924	£12,103	£12,406	£12,716	£60,897
Total Expenses	£10,736	£10,804	£10,862	£10,935	£11,008	£54,345
Profit Before Tax	£1,012	£1,121	£1,241	£1,471	£1,708	£6,552
Profit After Tax	£820	£908	£1,005	£1,192	£1,383	£5,307
Change In Property Value	£2,350	£7,121	£9,779	£11,441	£9,299	£39,990
Net Return	£3,170	£8,028	£10,784	£12,633	£10,682	£45,297
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	4%	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