Flat DA8 0 beds 1 bath

Sandcliff Road, Erith DA8

South East, England · DA8

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£10,819

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£19,157

↗ 14%After 5 Years

Return On Investment

72%

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	£10,476	£10,633	£10,899	£11,171	£11,507	£54,686
Total Expenses	£8,143	£8,198	£8,262	£8,328	£8,398	£41,330
Profit Before Tax	£2,333	£2,435	£2,637	£2,844	£3,108	£13,356
Profit After Tax	£1,890	£1,972	£2,136	£2,303	£2,518	£10,819
Change In Property Value	£1,350	£1,364	£4,131	£5,674	£6,638	£19,157
Net Return	£3,240	£3,336	£6,267	£7,977	£9,156	£29,976
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	8%	8%	15%	19%	22%	72%

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