Flat
DA8
3 beds
1 bath
West Holme, Erith DA8
South East, England · DA8
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£13,546
↗ 11%After 5 Years
Change In Property Value
£63,813
↗ 17%After 5 Years
Return On Investment
65%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,756 | £19,037 | £19,323 | £19,806 | £20,301 | £97,223 |
| Total Expenses | £15,941 | £16,019 | £16,089 | £16,179 | £16,271 | £80,500 |
| Profit Before Tax | £2,815 | £3,018 | £3,234 | £3,627 | £4,030 | £16,724 |
| Profit After Tax | £2,280 | £2,445 | £2,620 | £2,938 | £3,264 | £13,546 |
| Change In Property Value | £3,750 | £11,363 | £15,605 | £18,257 | £14,839 | £63,813 |
| Net Return | £6,030 | £13,807 | £18,224 | £21,195 | £18,103 | £77,359 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 5% | 12% | 15% | 18% | 15% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change