Flat DA11 0 beds 1 bath

Park View Court, Dashwood Road, Park View Court DA11

South East, England · DA11

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£-5,055

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£18,448

↗ 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	£6,636	£6,736	£6,904	£7,077	£7,289	£34,641
Total Expenses	£7,821	£7,877	£7,937	£7,998	£8,062	£39,696
Profit Before Tax	£-1,185	£-1,142	£-1,033	£-922	£-773	£-5,055
Profit After Tax	£-1,185	£-1,142	£-1,033	£-922	£-773	£-5,055
Change In Property Value	£1,300	£1,313	£3,978	£5,464	£6,392	£18,448
Net Return	£115	£171	£2,945	£4,542	£5,619	£13,392
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	0%	0%	7%	11%	14%	33%

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