Terraced DA8 3 beds 1 bath

Howbury Lane, Erith DA8

South East, England · DA8

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£3,867

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£41,862

↗ 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	£14,028	£14,238	£14,594	£14,959	£15,408	£73,228
Total Expenses	£13,607	£13,639	£13,686	£13,733	£13,789	£68,454
Profit Before Tax	£421	£599	£909	£1,226	£1,619	£4,774
Profit After Tax	£341	£485	£736	£993	£1,312	£3,867
Change In Property Value	£2,950	£2,980	£9,028	£12,398	£14,506	£41,862
Net Return	£3,291	£3,465	£9,764	£13,391	£15,818	£45,728
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	4%	4%	11%	15%	17%	50%

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