Terraced DA8 3 beds 1 bath

Collindale Avenue, Erith DA8

South East, England · DA8

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£10,469

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£60,309

↗ 14%After 5 Years

Return On Investment

52%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,252	£21,571	£22,110	£22,663	£23,343	£110,938
Total Expenses	£19,487	£19,530	£19,595	£19,661	£19,740	£98,014
Profit Before Tax	£1,765	£2,040	£2,515	£3,001	£3,603	£12,924
Profit After Tax	£1,430	£1,653	£2,037	£2,431	£2,918	£10,469
Change In Property Value	£4,250	£4,293	£13,006	£17,862	£20,898	£60,309
Net Return	£5,680	£5,945	£15,043	£20,293	£23,817	£70,778
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	4%	4%	11%	15%	17%	52%

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