Terraced
DA8
3 beds
1 bath
Northumberland Way, Erith DA8
South East, England · DA8
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£17,834
↗ 17%After 5 Years
Change In Property Value
£57,857
↗ 17%After 5 Years
Return On Investment
70%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,004 | £17,259 | £17,518 | £17,956 | £18,405 | £88,142 |
| Total Expenses | £13,140 | £13,178 | £13,214 | £13,268 | £13,324 | £66,124 |
| Profit Before Tax | £3,864 | £4,081 | £4,304 | £4,688 | £5,081 | £22,018 |
| Profit After Tax | £3,130 | £3,306 | £3,486 | £3,797 | £4,116 | £17,834 |
| Change In Property Value | £3,400 | £10,302 | £14,148 | £16,553 | £13,454 | £57,857 |
| Net Return | £6,530 | £13,608 | £17,634 | £20,350 | £17,570 | £75,692 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 6% | 13% | 16% | 19% | 16% | 70% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change