Flat DA18 1 bed 1 bath

Glimpsing Green, Erith DA18

South East, England · DA18

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£16,051

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£26,962

↗ 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	£14,748	£14,969	£15,343	£15,727	£16,199	£76,987
Total Expenses	£11,269	£11,343	£11,429	£11,517	£11,612	£57,170
Profit Before Tax	£3,479	£3,626	£3,915	£4,210	£4,587	£19,817
Profit After Tax	£2,818	£2,937	£3,171	£3,410	£3,715	£16,051
Change In Property Value	£1,900	£1,919	£5,815	£7,985	£9,343	£26,962
Net Return	£4,718	£4,856	£8,985	£11,396	£13,058	£43,013
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	8%	8%	15%	20%	23%	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