Flat
DA18
1 bed
1 bath
Glimpsing Green, Erith DA18
South East, England · DA18
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£-2,617
↘ -5%After 5 Years
Change In Property Value
£24,124
↗ 14%After 5 Years
Return On Investment
41%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,844 | £8,977 | £9,201 | £9,431 | £9,714 | £46,167 |
| Total Expenses | £9,629 | £9,688 | £9,754 | £9,821 | £9,892 | £48,784 |
| Profit Before Tax | £-785 | £-712 | £-553 | £-390 | £-178 | £-2,617 |
| Profit After Tax | £-785 | £-712 | £-553 | £-390 | £-178 | £-2,617 |
| Change In Property Value | £1,700 | £1,717 | £5,203 | £7,145 | £8,359 | £24,124 |
| Net Return | £915 | £1,005 | £4,650 | £6,755 | £8,182 | £21,507 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 16% | 41% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change