Flat
DA8
3 beds
2 baths
Erith Road, Erith DA8
South East, England · DA8
View property listing
Initial Investment
£195,000First YearProfit From Rental Income
£26,114
↗ 13%After 5 Years
Change In Property Value
£100,400
↗ 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 | £29,496 | £29,938 | £30,388 | £31,147 | £31,926 | £152,895 |
| Total Expenses | £23,933 | £24,027 | £24,113 | £24,231 | £24,351 | £120,655 |
| Profit Before Tax | £5,563 | £5,911 | £6,275 | £6,916 | £7,575 | £32,240 |
| Profit After Tax | £4,506 | £4,788 | £5,082 | £5,602 | £6,135 | £26,114 |
| Change In Property Value | £5,900 | £17,877 | £24,551 | £28,725 | £23,347 | £100,400 |
| Net Return | £10,406 | £22,665 | £29,633 | £34,327 | £29,482 | £126,514 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| 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