Semi Detached
DA8
3 beds
1 bath
Eastry Road, Erith DA8
South East, England · DA8
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£11,201
↗ 8%After 5 Years
Change In Property Value
£63,857
↗ 14%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,500 | £22,837 | £23,408 | £23,994 | £24,713 | £117,453 |
| Total Expenses | £20,604 | £20,649 | £20,717 | £20,786 | £20,869 | £103,625 |
| Profit Before Tax | £1,896 | £2,188 | £2,692 | £3,207 | £3,844 | £13,828 |
| Profit After Tax | £1,536 | £1,773 | £2,180 | £2,598 | £3,114 | £11,201 |
| Change In Property Value | £4,500 | £4,545 | £13,771 | £18,913 | £22,128 | £63,857 |
| Net Return | £6,036 | £6,318 | £15,952 | £21,511 | £25,242 | £75,058 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 4% | 4% | 11% | 15% | 17% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change