Flat
DA11
2 beds
1 bath
New Road, Gravesend DA11
South East, England · DA11
View property listing
Initial Investment
£88,425First YearProfit From Rental Income
£1,001
↗ 1%After 5 Years
Change In Property Value
£40,514
↗ 14%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,556 | £14,774 | £15,144 | £15,522 | £15,988 | £75,984 |
| Total Expenses | £14,783 | £14,851 | £14,931 | £15,012 | £15,101 | £74,678 |
| Profit Before Tax | £-227 | £-76 | £213 | £510 | £886 | £1,307 |
| Profit After Tax | £-227 | £-76 | £173 | £413 | £718 | £1,001 |
| Change In Property Value | £2,855 | £2,884 | £8,737 | £11,999 | £14,039 | £40,514 |
| Net Return | £2,628 | £2,807 | £8,910 | £12,412 | £14,757 | £41,514 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 3% | 3% | 10% | 14% | 17% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change