Flat DA10 2 beds 1 bath

Mortimer Square, Weldon, Ebbsfleet Valley, Swanscombe DA10

South East, England · DA10

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£22,902

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£38,314

↗ 14%After 5 Years

Return On Investment

74%

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	£20,952	£21,266	£21,798	£22,343	£23,013	£109,372
Total Expenses	£15,986	£16,091	£16,212	£16,337	£16,472	£81,098
Profit Before Tax	£4,966	£5,175	£5,585	£6,006	£6,542	£28,274
Profit After Tax	£4,022	£4,192	£4,524	£4,865	£5,299	£22,902
Change In Property Value	£2,700	£2,727	£8,263	£11,348	£13,277	£38,314
Net Return	£6,722	£6,919	£12,787	£16,213	£18,575	£61,216
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	8%	8%	15%	20%	22%	74%

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