Flat DA11 2 beds 1 bath

Covesfield, Gravesend, Kent DA11

South East, England · DA11

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£8,796

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£15,609

↗ 14%After 5 Years

Return On Investment

72%

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	£8,532	£8,660	£8,876	£9,098	£9,371	£44,538
Total Expenses	£6,635	£6,681	£6,733	£6,786	£6,844	£33,679
Profit Before Tax	£1,897	£1,979	£2,144	£2,312	£2,528	£10,859
Profit After Tax	£1,536	£1,603	£1,736	£1,873	£2,047	£8,796
Change In Property Value	£1,100	£1,111	£3,366	£4,623	£5,409	£15,609
Net Return	£2,636	£2,714	£5,103	£6,496	£7,456	£24,405
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	8%	8%	15%	19%	22%	72%

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