Flat DA1 2 beds 1 bath

James Smith Court, Dartford, Kent DA1

South East, England · DA1

Initial Investment

First Year

£31,150First Year

Profit From Rental Income

After 5 Years

£-6,758

↘ -22%After 5 Years

Change In Property Value

After 5 Years

£14,261

↗ 14%After 5 Years

Return On Investment

24%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,028	£5,103	£5,231	£5,362	£5,523	£26,247
Total Expenses	£6,490	£6,544	£6,599	£6,656	£6,715	£33,005
Profit Before Tax	£-1,462	£-1,440	£-1,368	£-1,295	£-1,192	£-6,758
Profit After Tax	£-1,462	£-1,440	£-1,368	£-1,295	£-1,192	£-6,758
Change In Property Value	£1,005	£1,015	£3,076	£4,224	£4,942	£14,261
Net Return	£-457	£-425	£1,707	£2,929	£3,749	£7,504
Return From Rental Income (%)	-5%	-5%	-4%	-4%	-4%	-22%
Total Net Return (%)	-1%	-1%	5%	9%	12%	24%

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