Flat
DA8
2 beds
1 bath
Becton Place, Erith, Bexley, London DA8
South East, England · DA8
View property listing
Initial Investment
£57,700First YearProfit From Rental Income
£-3,511
↘ -6%After 5 Years
Change In Property Value
£26,820
↗ 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 | £9,456 | £9,598 | £9,838 | £10,084 | £10,386 | £49,362 |
| Total Expenses | £10,444 | £10,504 | £10,571 | £10,640 | £10,713 | £52,872 |
| Profit Before Tax | £-988 | £-907 | £-734 | £-556 | £-326 | £-3,511 |
| Profit After Tax | £-988 | £-907 | £-734 | £-556 | £-326 | £-3,511 |
| Change In Property Value | £1,890 | £1,909 | £5,784 | £7,943 | £9,294 | £26,820 |
| Net Return | £902 | £1,002 | £5,050 | £7,387 | £8,967 | £23,309 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 16% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change