Flat DA8 3 beds 1 bath

Maynard Close, Erith DA8

South East, England · DA8

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£3,392

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£56,762

↗ 14%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,004	£20,304	£20,812	£21,332	£21,972	£104,424
Total Expenses	£19,870	£19,946	£20,040	£20,136	£20,243	£100,236
Profit Before Tax	£134	£358	£772	£1,196	£1,729	£4,188
Profit After Tax	£108	£290	£625	£969	£1,401	£3,392
Change In Property Value	£4,000	£4,040	£12,241	£16,811	£19,669	£56,762
Net Return	£4,108	£4,330	£12,866	£17,780	£21,070	£60,154
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	3%	3%	10%	14%	16%	47%

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