Flat DA8 2 beds 2 baths

Erith Road, Erith DA8

South East, England · DA8

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£10,028

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£53,603

↗ 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	£15,756	£15,992	£16,232	£16,638	£17,054	£81,673
Total Expenses	£13,711	£13,784	£13,849	£13,932	£14,016	£69,292
Profit Before Tax	£2,045	£2,208	£2,383	£2,706	£3,038	£12,380
Profit After Tax	£1,657	£1,788	£1,930	£2,192	£2,461	£10,028
Change In Property Value	£3,150	£9,545	£13,108	£15,336	£12,465	£53,603
Net Return	£4,807	£11,333	£15,038	£17,528	£14,926	£63,631
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
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