Flat
DA11
0 beds
1 bath
Dashwood Road, Gravesend, Kent DA11
South East, England · DA11
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£-5,496
↘ -15%After 5 Years
Change In Property Value
£17,028
↗ 14%After 5 Years
Return On Investment
31%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,120 | £6,212 | £6,367 | £6,526 | £6,722 | £31,947 |
| Total Expenses | £7,373 | £7,428 | £7,487 | £7,546 | £7,609 | £37,443 |
| Profit Before Tax | £-1,253 | £-1,216 | £-1,120 | £-1,020 | £-887 | £-5,496 |
| Profit After Tax | £-1,253 | £-1,216 | £-1,120 | £-1,020 | £-887 | £-5,496 |
| Change In Property Value | £1,200 | £1,212 | £3,672 | £5,043 | £5,901 | £17,028 |
| Net Return | £-53 | £-4 | £2,553 | £4,023 | £5,014 | £11,533 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -15% |
| Total Net Return (%) | 0% | 0% | 7% | 11% | 14% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change