Flat
DA11
0 beds
1 bath
Snelling Avenue, Northfleet, Gravesend DA11
South East, England · DA11
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£-6,704
↘ -24%After 5 Years
Change In Property Value
£12,771
↗ 14%After 5 Years
Return On Investment
22%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,596 | £4,665 | £4,782 | £4,901 | £5,048 | £23,992 |
| Total Expenses | £6,030 | £6,083 | £6,138 | £6,194 | £6,251 | £30,696 |
| Profit Before Tax | £-1,434 | £-1,418 | £-1,356 | £-1,293 | £-1,203 | £-6,704 |
| Profit After Tax | £-1,434 | £-1,418 | £-1,356 | £-1,293 | £-1,203 | £-6,704 |
| Change In Property Value | £900 | £909 | £2,754 | £3,783 | £4,426 | £12,771 |
| Net Return | £-534 | £-509 | £1,398 | £2,490 | £3,223 | £6,067 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -24% |
| Total Net Return (%) | -2% | -2% | 5% | 9% | 12% | 22% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change