Flat
DA8
2 beds
1 bath
Callender Road, Erith DA8
South East, England · DA8
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£-1,292
↘ -2%After 5 Years
Change In Property Value
£35,476
↗ 14%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,504 | £12,692 | £13,009 | £13,334 | £13,734 | £65,273 |
| Total Expenses | £13,169 | £13,234 | £13,309 | £13,385 | £13,468 | £66,564 |
| Profit Before Tax | £-665 | £-542 | £-300 | £-51 | £266 | £-1,292 |
| Profit After Tax | £-665 | £-542 | £-300 | £-51 | £266 | £-1,292 |
| Change In Property Value | £2,500 | £2,525 | £7,651 | £10,507 | £12,293 | £35,476 |
| Net Return | £1,835 | £1,983 | £7,351 | £10,456 | £12,560 | £34,184 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | 2% | 3% | 10% | 14% | 17% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change