Terraced DA8 3 beds 1 bath

Maynard Close, Erith DA8

South East, England · DA8

Initial Investment

First Year

£121,500First Year

Profit From Rental Income

After 5 Years

£5,598

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£53,924

↗ 14%After 5 Years

Return On Investment

49%

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	£18,072	£18,343	£18,802	£19,272	£19,850	£94,338
Total Expenses	£17,384	£17,422	£17,479	£17,537	£17,605	£87,427
Profit Before Tax	£688	£921	£1,323	£1,735	£2,244	£6,911
Profit After Tax	£558	£746	£1,071	£1,405	£1,818	£5,598
Change In Property Value	£3,800	£3,838	£11,629	£15,971	£18,686	£53,924
Net Return	£4,358	£4,584	£12,701	£17,376	£20,504	£59,522
Return From Rental Income (%)	0%	1%	1%	1%	1%	5%
Total Net Return (%)	4%	4%	10%	14%	17%	49%

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