Flat
DA8
2 beds
1 bath
Francis Court, Macarthur Close, Erith DA8
South East, England · DA8
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£-2,060
↘ -3%After 5 Years
Change In Property Value
£32,638
↗ 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 | £11,496 | £11,668 | £11,960 | £12,259 | £12,627 | £60,011 |
| Total Expenses | £12,275 | £12,338 | £12,410 | £12,484 | £12,563 | £62,071 |
| Profit Before Tax | £-779 | £-670 | £-450 | £-225 | £64 | £-2,060 |
| Profit After Tax | £-779 | £-670 | £-450 | £-225 | £64 | £-2,060 |
| Change In Property Value | £2,300 | £2,323 | £7,039 | £9,666 | £11,310 | £32,638 |
| Net Return | £1,521 | £1,653 | £6,589 | £9,442 | £11,373 | £30,578 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 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