Terraced DA8 5 beds 2 baths

Maynard Close, Erith DA8

South East, England · DA8

Initial Investment

First Year

£160,000First Year

Profit From Rental Income

After 5 Years

£26,629

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£83,383

↗ 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	£24,504	£24,872	£25,245	£25,876	£26,523	£127,019
Total Expenses	£18,716	£18,765	£18,813	£18,887	£18,962	£94,143
Profit Before Tax	£5,788	£6,106	£6,432	£6,989	£7,561	£32,876
Profit After Tax	£4,688	£4,946	£5,210	£5,661	£6,124	£26,629
Change In Property Value	£4,900	£14,847	£20,390	£23,856	£19,390	£83,383
Net Return	£9,588	£19,793	£25,600	£29,517	£25,514	£110,012
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	6%	12%	16%	18%	16%	69%

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