Flat
DA17
1 bed
1 bath
Erith Road, Belvedere DA17
South East, England · DA17
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£-4,252
↘ -8%After 5 Years
Change In Property Value
£24,124
↗ 14%After 5 Years
Return On Investment
38%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,496 | £8,623 | £8,839 | £9,060 | £9,332 | £44,350 |
| Total Expenses | £9,594 | £9,653 | £9,718 | £9,784 | £9,853 | £48,602 |
| Profit Before Tax | £-1,098 | £-1,030 | £-879 | £-724 | £-522 | £-4,252 |
| Profit After Tax | £-1,098 | £-1,030 | £-879 | £-724 | £-522 | £-4,252 |
| Change In Property Value | £1,700 | £1,717 | £5,203 | £7,145 | £8,359 | £24,124 |
| Net Return | £602 | £687 | £4,324 | £6,421 | £7,838 | £19,872 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 15% | 38% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change