Flat
DA8
1 bed
1 bath
Pearl Court, Slade Green, Kent DA8
South East, England · DA8
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£3,248
↗ 5%After 5 Years
Change In Property Value
£34,034
↗ 17%After 5 Years
Return On Investment
61%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,996 | £10,146 | £10,298 | £10,556 | £10,819 | £51,815 |
| Total Expenses | £9,435 | £9,500 | £9,556 | £9,623 | £9,692 | £47,806 |
| Profit Before Tax | £561 | £646 | £742 | £932 | £1,127 | £4,009 |
| Profit After Tax | £455 | £524 | £601 | £755 | £913 | £3,248 |
| Change In Property Value | £2,000 | £6,060 | £8,322 | £9,737 | £7,914 | £34,034 |
| Net Return | £2,455 | £6,584 | £8,924 | £10,492 | £8,827 | £37,281 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 11% | 15% | 17% | 14% | 61% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change