Flat DA8 1 bed 1 bath

Kempton Close, Erith DA8

South East, England · DA8

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£-4,387

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£23,414

↗ 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	£8,256	£8,380	£8,589	£8,804	£9,068	£43,097
Total Expenses	£9,372	£9,430	£9,494	£9,560	£9,629	£47,485
Profit Before Tax	£-1,116	£-1,051	£-905	£-756	£-560	£-4,387
Profit After Tax	£-1,116	£-1,051	£-905	£-756	£-560	£-4,387
Change In Property Value	£1,650	£1,667	£5,049	£6,935	£8,114	£23,414
Net Return	£534	£616	£4,145	£6,179	£7,553	£19,027
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-9%
Total Net Return (%)	1%	1%	8%	12%	15%	38%

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