Flat
DA2
2 beds
1 bath
Salisbury Road, Dartford, Kent DA2
South East, England · DA2
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£10,684
↗ 16%After 5 Years
Change In Property Value
£31,219
↗ 14%After 5 Years
Return On Investment
63%
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 | £17,076 | £17,332 | £17,765 | £18,210 | £18,756 | £89,139 |
| Total Expenses | £14,916 | £15,045 | £15,184 | £15,327 | £15,477 | £75,949 |
| Profit Before Tax | £2,160 | £2,287 | £2,581 | £2,883 | £3,279 | £13,190 |
| Profit After Tax | £1,750 | £1,853 | £2,091 | £2,335 | £2,656 | £10,684 |
| Change In Property Value | £2,200 | £2,222 | £6,733 | £9,246 | £10,818 | £31,219 |
| Net Return | £3,950 | £4,075 | £8,823 | £11,581 | £13,474 | £41,903 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 6% | 6% | 13% | 17% | 20% | 63% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change