Flat DA8 2 beds 1 bath

Erith DA8

South East, England · DA8

Initial Investment

First Year

£69,998First Year

Profit From Rental Income

After 5 Years

£-2,059

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£32,637

↗ 14%After 5 Years

Return On Investment

44%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,496	£11,668	£11,960	£12,259	£12,627	£60,011
Total Expenses	£12,275	£12,338	£12,410	£12,484	£12,563	£62,070
Profit Before Tax	£-779	£-669	£-450	£-225	£64	£-2,059
Profit After Tax	£-779	£-669	£-450	£-225	£64	£-2,059
Change In Property Value	£2,300	£2,323	£7,039	£9,666	£11,310	£32,637
Net Return	£1,521	£1,653	£6,589	£9,442	£11,373	£30,578
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	2%	2%	9%	13%	16%	44%

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