Flat
DA8
1 bed
1 bath
Beadle Place, Callender Road, Erith DA8
South East, England · DA8
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£17,387
↗ 26%After 5 Years
Change In Property Value
£31,219
↗ 14%After 5 Years
Return On Investment
73%
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 | £13,331 | £13,423 | £13,529 | £13,637 | £13,753 | £67,673 |
| Profit Before Tax | £3,745 | £3,909 | £4,237 | £4,573 | £5,003 | £21,466 |
| Profit After Tax | £3,033 | £3,166 | £3,432 | £3,704 | £4,052 | £17,387 |
| Change In Property Value | £2,200 | £2,222 | £6,733 | £9,246 | £10,818 | £31,219 |
| Net Return | £5,233 | £5,388 | £10,164 | £12,950 | £14,870 | £48,606 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 22% | 73% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change