Flat
DA18
1 bed
1 bath
Glimpsing Green, Erith DA18
South East, England · DA18
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£-1,239
↘ -2%After 5 Years
Change In Property Value
£28,381
↗ 14%After 5 Years
Return On Investment
44%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,404 | £10,560 | £10,824 | £11,095 | £11,428 | £54,310 |
| Total Expenses | £10,975 | £11,037 | £11,106 | £11,177 | £11,253 | £55,549 |
| Profit Before Tax | £-571 | £-477 | £-282 | £-83 | £174 | £-1,239 |
| Profit After Tax | £-571 | £-477 | £-282 | £-83 | £174 | £-1,239 |
| Change In Property Value | £2,000 | £2,020 | £6,121 | £8,406 | £9,835 | £28,381 |
| Net Return | £1,429 | £1,543 | £5,838 | £8,323 | £10,009 | £27,142 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | 2% | 3% | 10% | 14% | 16% | 44% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change