Flat
DA8
2 beds
1 bath
Chandlers Drive, Erith DA8
South East, England · DA8
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£-2,580
↘ -4%After 5 Years
Change In Property Value
£30,509
↗ 14%After 5 Years
Return On Investment
43%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,752 | £10,913 | £11,186 | £11,466 | £11,810 | £56,127 |
| Total Expenses | £11,605 | £11,667 | £11,738 | £11,810 | £11,887 | £58,707 |
| Profit Before Tax | £-853 | £-754 | £-552 | £-344 | £-77 | £-2,580 |
| Profit After Tax | £-853 | £-754 | £-552 | £-344 | £-77 | £-2,580 |
| Change In Property Value | £2,150 | £2,172 | £6,580 | £9,036 | £10,572 | £30,509 |
| Net Return | £1,297 | £1,417 | £6,028 | £8,692 | £10,495 | £27,930 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 16% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change