Flat DA8 2 beds 1 bath

Macarthur Close, Erith DA8

South East, England · DA8

Initial Investment

First Year

£87,900First Year

Profit From Rental Income

After 5 Years

£-242

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£40,301

↗ 14%After 5 Years

Return On Investment

46%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,196	£14,409	£14,769	£15,138	£15,593	£74,105
Total Expenses	£14,687	£14,755	£14,834	£14,914	£15,002	£74,192
Profit Before Tax	£-491	£-346	£-64	£224	£590	£-87
Profit After Tax	£-491	£-346	£-64	£181	£478	£-242
Change In Property Value	£2,840	£2,868	£8,691	£11,936	£13,965	£40,301
Net Return	£2,349	£2,523	£8,627	£12,117	£14,443	£40,059
Return From Rental Income (%)	-1%	0%	0%	0%	1%	0%
Total Net Return (%)	3%	3%	10%	14%	16%	46%

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