Flat DA8 1 bed 1 bath

Mildred Road, Erith DA8

South East, England · DA8

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£-1,868

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£33,347

↗ 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	£11,748	£11,924	£12,222	£12,528	£12,904	£61,326
Total Expenses	£12,498	£12,562	£12,635	£12,709	£12,789	£63,194
Profit Before Tax	£-750	£-638	£-412	£-181	£114	£-1,868
Profit After Tax	£-750	£-638	£-412	£-181	£114	£-1,868
Change In Property Value	£2,350	£2,374	£7,192	£9,877	£11,556	£33,347
Net Return	£1,600	£1,736	£6,779	£9,695	£11,670	£31,480
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	2%	2%	9%	14%	16%	44%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change