Flat DA8 2 beds 1 bath

Riverdale Road, Erith DA8

South East, England · DA8

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£2,090

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£30,630

↗ 17%After 5 Years

Return On Investment

59%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,000	£9,135	£9,272	£9,504	£9,741	£46,652
Total Expenses	£8,692	£8,755	£8,810	£8,875	£8,941	£44,072
Profit Before Tax	£309	£380	£462	£629	£800	£2,580
Profit After Tax	£250	£308	£374	£510	£648	£2,090
Change In Property Value	£1,800	£5,454	£7,490	£8,763	£7,123	£30,630
Net Return	£2,050	£5,762	£7,865	£9,273	£7,771	£32,720
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	4%	10%	14%	17%	14%	59%

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