Flat DA1 2 beds 2 baths

James Smith Court, Dartford, Kent DA1

South East, England · DA1

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£1,080

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£46,119

↗ 14%After 5 Years

Return On Investment

46%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,248	£16,492	£16,904	£17,327	£17,846	£84,817
Total Expenses	£16,519	£16,590	£16,674	£16,760	£16,854	£83,397
Profit Before Tax	£-271	£-98	£230	£567	£992	£1,420
Profit After Tax	£-271	£-98	£187	£459	£803	£1,080
Change In Property Value	£3,250	£3,283	£9,946	£13,659	£15,981	£46,119
Net Return	£2,979	£3,185	£10,132	£14,118	£16,785	£47,199
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	3%	3%	10%	14%	16%	46%

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