Flat
DA8
2 beds
1 bath
Sandcliff Road, Erith DA8
South East, England · DA8
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£-2,388
↘ -4%After 5 Years
Change In Property Value
£31,219
↗ 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 | £11,004 | £11,169 | £11,448 | £11,734 | £12,087 | £57,442 |
| Total Expenses | £11,829 | £11,891 | £11,962 | £12,035 | £12,113 | £59,830 |
| Profit Before Tax | £-825 | £-722 | £-514 | £-300 | £-26 | £-2,388 |
| Profit After Tax | £-825 | £-722 | £-514 | £-300 | £-26 | £-2,388 |
| Change In Property Value | £2,200 | £2,222 | £6,733 | £9,246 | £10,818 | £31,219 |
| Net Return | £1,375 | £1,500 | £6,219 | £8,946 | £10,792 | £28,831 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 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