Flat
DA8
2 beds
1 bath
Chandlers Drive, Erith DA8
South East, England · DA8
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£4,150
↗ 6%After 5 Years
Change In Property Value
£36,586
↗ 17%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,752 | £10,913 | £11,077 | £11,354 | £11,638 | £55,734 |
| Total Expenses | £9,993 | £10,059 | £10,116 | £10,186 | £10,257 | £50,611 |
| Profit Before Tax | £759 | £854 | £961 | £1,168 | £1,381 | £5,123 |
| Profit After Tax | £615 | £692 | £778 | £946 | £1,119 | £4,150 |
| Change In Property Value | £2,150 | £6,515 | £8,947 | £10,467 | £8,508 | £36,586 |
| Net Return | £2,765 | £7,207 | £9,725 | £11,414 | £9,626 | £40,736 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 4% | 11% | 15% | 17% | 15% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change