Flat
DA8
3 beds
2 baths
Erith Road, Erith DA8
South East, England · DA8
View property listing
Initial Investment
£195,000First YearProfit From Rental Income
£8,984
↗ 5%After 5 Years
Change In Property Value
£83,723
↗ 14%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,496 | £29,938 | £30,687 | £31,454 | £32,398 | £153,973 |
| Total Expenses | £28,358 | £28,448 | £28,566 | £28,686 | £28,823 | £142,882 |
| Profit Before Tax | £1,138 | £1,490 | £2,121 | £2,768 | £3,574 | £11,091 |
| Profit After Tax | £922 | £1,207 | £1,718 | £2,242 | £2,895 | £8,984 |
| Change In Property Value | £5,900 | £5,959 | £18,056 | £24,797 | £29,012 | £83,723 |
| Net Return | £6,822 | £7,166 | £19,774 | £27,038 | £31,907 | £92,707 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 3% | 4% | 10% | 14% | 16% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change