Flat DA10 2 beds 1 bath

Motte Lane, Castle Hill, Ebbsfleet Valley, Swanscombe DA10

South East, England · DA10

Initial Investment

First Year

£72,985First Year

Profit From Rental Income

After 5 Years

£25,025

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£34,050

↗ 14%After 5 Years

Return On Investment

81%

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	£18,624	£18,903	£19,376	£19,860	£20,456	£97,220
Total Expenses	£13,106	£13,174	£13,258	£13,345	£13,441	£66,324
Profit Before Tax	£5,518	£5,729	£6,118	£6,516	£7,015	£30,896
Profit After Tax	£4,469	£4,641	£4,955	£5,278	£5,682	£25,025
Change In Property Value	£2,400	£2,423	£7,343	£10,085	£11,799	£34,050
Net Return	£6,869	£7,064	£12,298	£15,362	£17,481	£59,075
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	9%	10%	17%	21%	24%	81%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change