Flat
DA1
1 bed
1 bath
Shearwood Crescent, Crayford, Kent DA1
South East, England · DA1
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£-5,483
↘ -13%After 5 Years
Change In Property Value
£19,157
↗ 14%After 5 Years
Return On Investment
33%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,756 | £6,857 | £7,029 | £7,204 | £7,421 | £35,267 |
| Total Expenses | £8,032 | £8,088 | £8,148 | £8,209 | £8,274 | £40,751 |
| Profit Before Tax | £-1,276 | £-1,231 | £-1,119 | £-1,005 | £-853 | £-5,483 |
| Profit After Tax | £-1,276 | £-1,231 | £-1,119 | £-1,005 | £-853 | £-5,483 |
| Change In Property Value | £1,350 | £1,364 | £4,131 | £5,674 | £6,638 | £19,157 |
| Net Return | £74 | £133 | £3,012 | £4,669 | £5,785 | £13,674 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | 0% | 0% | 7% | 11% | 14% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change