Flat DA9 0 beds 1 bath

Chalice Way, Greenhithe DA9

South East, England · DA9

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£-1,621

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£23,824

↗ 17%After 5 Years

Return On Investment

52%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,720	£6,821	£6,923	£7,096	£7,274	£34,834
Total Expenses	£7,177	£7,237	£7,288	£7,347	£7,407	£36,455
Profit Before Tax	£-457	£-416	£-365	£-251	£-134	£-1,621
Profit After Tax	£-457	£-416	£-365	£-251	£-134	£-1,621
Change In Property Value	£1,400	£4,242	£5,826	£6,816	£5,540	£23,824
Net Return	£944	£3,826	£5,461	£6,565	£5,406	£22,202
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	2%	9%	13%	15%	13%	52%

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