Terraced DA8 3 beds 1 bath

Maximfeldt Road, Erith DA8

South East, England · DA8

Initial Investment

First Year

£121,500First Year

Profit From Rental Income

After 5 Years

£9,114

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£53,924

↗ 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	£18,996	£19,281	£19,763	£20,257	£20,865	£99,162
Total Expenses	£17,476	£17,516	£17,575	£17,635	£17,707	£87,909
Profit Before Tax	£1,520	£1,765	£2,188	£2,622	£3,158	£11,252
Profit After Tax	£1,231	£1,430	£1,772	£2,124	£2,558	£9,114
Change In Property Value	£3,800	£3,838	£11,629	£15,971	£18,686	£53,924
Net Return	£5,031	£5,268	£13,401	£18,094	£21,244	£63,038
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