Flat
DA1
2 beds
2 baths
Founders Court South, Dartford, Kent DA1
South East, England · DA1
View property listing
Initial Investment
£110,020First YearProfit From Rental Income
£33,217
↗ 30%After 5 Years
Change In Property Value
£49,269
↗ 14%After 5 Years
Return On Investment
75%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,940 | £27,344 | £28,028 | £28,728 | £29,590 | £140,630 |
| Total Expenses | £19,664 | £19,778 | £19,915 | £20,055 | £20,210 | £99,622 |
| Profit Before Tax | £7,276 | £7,566 | £8,113 | £8,673 | £9,381 | £41,008 |
| Profit After Tax | £5,893 | £6,128 | £6,571 | £7,025 | £7,598 | £33,217 |
| Change In Property Value | £3,472 | £3,507 | £10,625 | £14,592 | £17,073 | £49,269 |
| Net Return | £9,365 | £9,635 | £17,197 | £21,617 | £24,671 | £82,486 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 22% | 75% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change