Flat DA8 2 beds 2 baths

Opal Court, Rainbow Road, Erith, Kent DA8

South East, England · DA8

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£-1,676

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£34,057

↗ 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	£12,000	£12,180	£12,484	£12,797	£13,181	£62,642
Total Expenses	£12,722	£12,786	£12,859	£12,934	£13,016	£64,317
Profit Before Tax	£-722	£-606	£-375	£-138	£165	£-1,676
Profit After Tax	£-722	£-606	£-375	£-138	£165	£-1,676
Change In Property Value	£2,400	£2,424	£7,345	£10,087	£11,801	£34,057
Net Return	£1,678	£1,818	£6,970	£9,949	£11,966	£32,381
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	2%	2%	10%	14%	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