Flat
DA8
2 beds
0 baths
Richmer Road, Slade Green DA8
South East, England · DA8
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£305
↗ 0%After 5 Years
Change In Property Value
£42,571
↗ 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 | £15,000 | £15,225 | £15,606 | £15,996 | £16,476 | £78,302 |
| Total Expenses | £15,403 | £15,471 | £15,552 | £15,635 | £15,726 | £77,786 |
| Profit Before Tax | £-403 | £-246 | £54 | £361 | £750 | £516 |
| Profit After Tax | £-403 | £-246 | £54 | £292 | £608 | £305 |
| Change In Property Value | £3,000 | £3,030 | £9,181 | £12,608 | £14,752 | £42,571 |
| Net Return | £2,598 | £2,784 | £9,235 | £12,901 | £15,359 | £42,876 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 3% | 3% | 10% | 14% | 16% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change