Flat
DA8
0 beds
0 baths
Ness Road, Erith, Kent DA8
South East, England · DA8
View property listing
Initial Investment
£23,500First YearProfit From Rental Income
£-4,992
↘ -21%After 5 Years
Change In Property Value
£12,763
↗ 17%After 5 Years
Return On Investment
33%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,756 | £3,812 | £3,870 | £3,966 | £4,065 | £19,470 |
| Total Expenses | £4,789 | £4,844 | £4,891 | £4,943 | £4,995 | £24,462 |
| Profit Before Tax | £-1,033 | £-1,032 | £-1,022 | £-976 | £-930 | £-4,992 |
| Profit After Tax | £-1,033 | £-1,032 | £-1,022 | £-976 | £-930 | £-4,992 |
| Change In Property Value | £750 | £2,273 | £3,121 | £3,651 | £2,968 | £12,763 |
| Net Return | £-283 | £1,240 | £2,099 | £2,675 | £2,038 | £7,770 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -1% | 5% | 9% | 11% | 9% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change