Flat DA8 2 beds 2 baths

Larner Road, Erith, Kent DA8

South East, England · DA8

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£7,367

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£45,946

↗ 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	£13,500	£13,703	£13,908	£14,256	£14,612	£69,978
Total Expenses	£12,037	£12,108	£12,169	£12,246	£12,324	£60,883
Profit Before Tax	£1,463	£1,595	£1,739	£2,010	£2,288	£9,095
Profit After Tax	£1,185	£1,292	£1,409	£1,628	£1,853	£7,367
Change In Property Value	£2,700	£8,181	£11,235	£13,145	£10,684	£45,946
Net Return	£3,885	£9,473	£12,644	£14,773	£12,538	£53,313
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
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