Terraced DA8 2 beds 1 bath

Manor Road, Erith, Kent DA8

South East, England · DA8

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£6,762

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£42,571

↗ 14%After 5 Years

Return On Investment

53%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,000	£15,225	£15,606	£15,996	£16,476	£78,302
Total Expenses	£13,903	£13,937	£13,985	£14,035	£14,094	£69,954
Profit Before Tax	£1,098	£1,288	£1,620	£1,960	£2,382	£8,349
Profit After Tax	£889	£1,044	£1,312	£1,588	£1,929	£6,762
Change In Property Value	£3,000	£3,030	£9,181	£12,608	£14,752	£42,571
Net Return	£3,889	£4,074	£10,493	£14,196	£16,681	£49,333
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	4%	4%	11%	15%	18%	53%

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