Flat DA18 3 beds 1 bath

Redpoll Way, Erith DA18

South East, England · DA18

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£-434

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£31,219

↗ 14%After 5 Years

Return On Investment

46%

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	£11,436	£11,608	£11,898	£12,195	£12,561	£59,697
Total Expenses	£11,872	£11,935	£12,007	£12,081	£12,160	£60,056
Profit Before Tax	£-436	£-328	£-110	£114	£401	£-358
Profit After Tax	£-436	£-328	£-110	£114	£325	£-434
Change In Property Value	£2,200	£2,222	£6,733	£9,246	£10,818	£31,219
Net Return	£1,764	£1,894	£6,623	£9,361	£11,143	£30,785
Return From Rental Income (%)	-1%	0%	0%	0%	0%	-1%
Total Net Return (%)	3%	3%	10%	14%	17%	46%

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