Flat
DA8
2 beds
0 baths
Pier Road, Erith DA8
South East, England · DA8
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£1,489
↗ 3%After 5 Years
Change In Property Value
£28,929
↗ 17%After 5 Years
Return On Investment
58%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,496 | £8,623 | £8,753 | £8,972 | £9,196 | £44,040 |
| Total Expenses | £8,319 | £8,382 | £8,436 | £8,500 | £8,565 | £42,202 |
| Profit Before Tax | £177 | £241 | £317 | £472 | £631 | £1,838 |
| Profit After Tax | £143 | £195 | £257 | £382 | £511 | £1,489 |
| Change In Property Value | £1,700 | £5,151 | £7,074 | £8,277 | £6,727 | £28,929 |
| Net Return | £1,843 | £5,346 | £7,331 | £8,659 | £7,238 | £30,417 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 3% |
| Total Net Return (%) | 4% | 10% | 14% | 17% | 14% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change