Flat
DA9
0 beds
1 bath
Chalice Way, Greenhithe DA9
South East, England · DA9
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£-6,373
↘ -14%After 5 Years
Change In Property Value
£21,286
↗ 14%After 5 Years
Return On Investment
32%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,200 | £7,308 | £7,491 | £7,678 | £7,908 | £37,585 |
| Total Expenses | £8,671 | £8,728 | £8,789 | £8,852 | £8,918 | £43,958 |
| Profit Before Tax | £-1,471 | £-1,420 | £-1,299 | £-1,174 | £-1,009 | £-6,373 |
| Profit After Tax | £-1,471 | £-1,420 | £-1,299 | £-1,174 | £-1,009 | £-6,373 |
| Change In Property Value | £1,500 | £1,515 | £4,590 | £6,304 | £7,376 | £21,286 |
| Net Return | £29 | £95 | £3,292 | £5,130 | £6,367 | £14,913 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | 0% | 0% | 7% | 11% | 14% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change