Flat
DA11
2 beds
1 bath
Watercress Way, Northfleet, Gravesend DA11
South East, England · DA11
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£-932
↘ -1%After 5 Years
Change In Property Value
£32,638
↗ 14%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,736 | £11,912 | £12,210 | £12,515 | £12,891 | £61,264 |
| Total Expenses | £12,299 | £12,362 | £12,435 | £12,510 | £12,590 | £62,196 |
| Profit Before Tax | £-563 | £-450 | £-225 | £5 | £301 | £-932 |
| Profit After Tax | £-563 | £-450 | £-225 | £5 | £301 | £-932 |
| Change In Property Value | £2,300 | £2,323 | £7,039 | £9,666 | £11,310 | £32,638 |
| Net Return | £1,737 | £1,873 | £6,813 | £9,672 | £11,611 | £31,706 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 2% | 3% | 10% | 14% | 17% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change