Flat DA12 0 beds 1 bath

Chantry Court, Gordon Place, Gravesend, Kent DA12

South East, England · DA12

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£6,334

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£15,609

↗ 14%After 5 Years

Return On Investment

65%

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	£7,217	£7,276	£7,341	£7,407	£7,477	£36,718
Profit Before Tax	£1,315	£1,384	£1,536	£1,691	£1,894	£7,820
Profit After Tax	£1,065	£1,121	£1,244	£1,370	£1,535	£6,334
Change In Property Value	£1,100	£1,111	£3,366	£4,623	£5,409	£15,609
Net Return	£2,165	£2,232	£4,610	£5,993	£6,944	£21,944
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	6%	7%	14%	18%	20%	65%

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