Flat DA1 1 bed 1 bath

James Smith Court, Dartford, Kent DA1

South East, England · DA1

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£-5,675

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£18,448

↗ 14%After 5 Years

Return On Investment

32%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,504	£6,602	£6,767	£6,936	£7,144	£33,952
Total Expenses	£7,808	£7,864	£7,923	£7,984	£8,048	£39,627
Profit Before Tax	£-1,304	£-1,262	£-1,157	£-1,048	£-904	£-5,675
Profit After Tax	£-1,304	£-1,262	£-1,157	£-1,048	£-904	£-5,675
Change In Property Value	£1,300	£1,313	£3,978	£5,464	£6,392	£18,448
Net Return	£-4	£51	£2,822	£4,415	£5,489	£12,772
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	0%	0%	7%	11%	14%	32%

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