Semi Detached
DA8
3 beds
2 baths
Richmer Road, Erith DA8
South East, England · DA8
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£27,185
↗ 17%After 5 Years
Change In Property Value
£85,084
↗ 17%After 5 Years
Return On Investment
69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,996 | £25,371 | £25,752 | £26,395 | £27,055 | £129,569 |
| Total Expenses | £19,087 | £19,137 | £19,185 | £19,260 | £19,337 | £96,007 |
| Profit Before Tax | £5,909 | £6,234 | £6,566 | £7,135 | £7,718 | £33,562 |
| Profit After Tax | £4,786 | £5,049 | £5,319 | £5,779 | £6,252 | £27,185 |
| Change In Property Value | £5,000 | £15,150 | £20,806 | £24,343 | £19,785 | £85,084 |
| Net Return | £9,786 | £20,199 | £26,125 | £30,122 | £26,037 | £112,270 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 6% | 12% | 16% | 18% | 16% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change