Flat DA8 1 bed 1 bath

Neptune Walk, Erith DA8

South East, England · DA8

Initial Investment

First Year

£56,498First Year

Profit From Rental Income

After 5 Years

£-3,675

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£26,252

↗ 14%After 5 Years

Return On Investment

40%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,252	£9,391	£9,626	£9,866	£10,162	£48,297
Total Expenses	£10,265	£10,325	£10,391	£10,459	£10,531	£51,971
Profit Before Tax	£-1,013	£-934	£-766	£-593	£-369	£-3,675
Profit After Tax	£-1,013	£-934	£-766	£-593	£-369	£-3,675
Change In Property Value	£1,850	£1,868	£5,661	£7,775	£9,097	£26,252
Net Return	£837	£934	£4,896	£7,182	£8,728	£22,577
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	1%	2%	9%	13%	15%	40%

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