Flat DA9 0 beds 1 bath

Chalice Way, Greenhithe DA9

South East, England · DA9

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£-6,916

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£18,448

↗ 14%After 5 Years

Return On Investment

29%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,240	£6,334	£6,492	£6,654	£6,854	£32,574
Total Expenses	£7,782	£7,837	£7,896	£7,956	£8,019	£39,489
Profit Before Tax	£-1,542	£-1,504	£-1,404	£-1,302	£-1,165	£-6,916
Profit After Tax	£-1,542	£-1,504	£-1,404	£-1,302	£-1,165	£-6,916
Change In Property Value	£1,300	£1,313	£3,978	£5,464	£6,392	£18,448
Net Return	£-242	£-191	£2,574	£4,162	£5,228	£11,532
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-17%
Total Net Return (%)	-1%	0%	6%	10%	13%	29%

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