Terraced
DA8
2 beds
1 bath
Manor Road, Erith DA8
South East, England · DA8
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£3,473
↗ 4%After 5 Years
Change In Property Value
£39,024
↗ 14%After 5 Years
Return On Investment
50%
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 | £13,080 | £13,276 | £13,608 | £13,948 | £14,367 | £68,279 |
| Total Expenses | £12,719 | £12,750 | £12,794 | £12,839 | £12,891 | £63,992 |
| Profit Before Tax | £361 | £526 | £814 | £1,110 | £1,476 | £4,287 |
| Profit After Tax | £293 | £426 | £660 | £899 | £1,195 | £3,473 |
| Change In Property Value | £2,750 | £2,778 | £8,416 | £11,558 | £13,523 | £39,024 |
| Net Return | £3,043 | £3,204 | £9,076 | £12,457 | £14,718 | £42,496 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 4% | 4% | 11% | 15% | 17% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change