Flat
DA11
2 beds
2 baths
Springhead Parkway, Northfleet, Gravesend DA11
South East, England · DA11
View property listing
Initial Investment
£28,300First YearProfit From Rental Income
£-6,677
↘ -24%After 5 Years
Change In Property Value
£12,913
↗ 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 | £4,644 | £4,714 | £4,832 | £4,952 | £5,101 | £24,242 |
| Total Expenses | £6,075 | £6,128 | £6,183 | £6,238 | £6,296 | £30,920 |
| Profit Before Tax | £-1,431 | £-1,414 | £-1,351 | £-1,286 | £-1,195 | £-6,677 |
| Profit After Tax | £-1,431 | £-1,414 | £-1,351 | £-1,286 | £-1,195 | £-6,677 |
| Change In Property Value | £910 | £919 | £2,785 | £3,825 | £4,475 | £12,913 |
| Net Return | £-521 | £-495 | £1,434 | £2,538 | £3,280 | £6,236 |
| 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