Flat DA8 2 beds 1 bath

Hawthorn Place, Erith DA8

South East, England · DA8

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£6,209

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£42,542

↗ 17%After 5 Years

Return On Investment

64%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,504	£12,692	£12,882	£13,204	£13,534	£64,816
Total Expenses	£11,294	£11,363	£11,423	£11,497	£11,573	£57,150
Profit Before Tax	£1,210	£1,329	£1,459	£1,707	£1,961	£7,666
Profit After Tax	£980	£1,076	£1,182	£1,383	£1,589	£6,209
Change In Property Value	£2,500	£7,575	£10,403	£12,172	£9,893	£42,542
Net Return	£3,480	£8,651	£11,585	£13,554	£11,482	£48,752
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	5%	11%	15%	18%	15%	64%

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