Flat
DA1
2 beds
1 bath
James Smith Court, Dartford, Kent DA1
South East, England · DA1
View property listing
Initial Investment
£31,150First YearProfit From Rental Income
£-118,135
↘ -379%After 5 Years
Change In Property Value
£14,261
↗ 14%After 5 Years
Return On Investment
-333%
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 | £7,800 | £7,917 | £8,115 | £8,318 | £8,567 | £40,717 |
| Total Expenses | £30,591 | £31,197 | £31,772 | £32,358 | £32,934 | £158,852 |
| Profit Before Tax | £-22,791 | £-23,280 | £-23,657 | £-24,040 | £-24,367 | £-118,135 |
| Profit After Tax | £-22,791 | £-23,280 | £-23,657 | £-24,040 | £-24,367 | £-118,135 |
| Change In Property Value | £1,005 | £1,015 | £3,076 | £4,224 | £4,942 | £14,261 |
| Net Return | £-21,786 | £-22,265 | £-20,581 | £-19,817 | £-19,425 | £-103,874 |
| Return From Rental Income (%) | -73% | -75% | -76% | -77% | -78% | -379% |
| Total Net Return (%) | -70% | -71% | -66% | -64% | -62% | -333% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change