Flat DA11 2 beds 1 bath

Watercress Way, Northfleet, Gravesend DA11

South East, England · DA11

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£18,804

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£32,638

↗ 14%After 5 Years

Return On Investment

73%

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	£17,856	£18,124	£18,577	£19,041	£19,613	£93,211
Total Expenses	£13,793	£13,886	£13,993	£14,103	£14,221	£69,996
Profit Before Tax	£4,063	£4,238	£4,584	£4,939	£5,391	£23,215
Profit After Tax	£3,291	£3,433	£3,713	£4,000	£4,367	£18,804
Change In Property Value	£2,300	£2,323	£7,039	£9,666	£11,310	£32,638
Net Return	£5,591	£5,756	£10,752	£13,667	£15,677	£51,442
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	8%	8%	15%	20%	22%	73%

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