Flat DA8 2 beds 1 bath

Callender Road, Erith DA8

South East, England · DA8

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£-964

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£36,895

↗ 14%After 5 Years

Return On Investment

45%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,996	£13,191	£13,521	£13,859	£14,274	£67,841
Total Expenses	£13,615	£13,681	£13,757	£13,834	£13,918	£68,805
Profit Before Tax	£-619	£-490	£-236	£25	£356	£-964
Profit After Tax	£-619	£-490	£-236	£25	£356	£-964
Change In Property Value	£2,600	£2,626	£7,957	£10,927	£12,785	£36,895
Net Return	£1,981	£2,136	£7,721	£10,952	£13,141	£35,931
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	2%	3%	10%	14%	17%	45%

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