Flat
DA8
2 beds
1 bath
Erith DA8
South East, England · DA8
View property listing
Initial Investment
£69,998First YearProfit From Rental Income
£22,066
↗ 32%After 5 Years
Change In Property Value
£32,637
↗ 14%After 5 Years
Return On Investment
78%
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 | £17,844 | £18,112 | £18,564 | £19,029 | £19,599 | £93,148 |
| Total Expenses | £13,009 | £13,085 | £13,175 | £13,267 | £13,369 | £65,906 |
| Profit Before Tax | £4,835 | £5,027 | £5,390 | £5,761 | £6,230 | £27,243 |
| Profit After Tax | £3,916 | £4,072 | £4,366 | £4,667 | £5,046 | £22,066 |
| Change In Property Value | £2,300 | £2,323 | £7,039 | £9,666 | £11,310 | £32,637 |
| Net Return | £6,216 | £6,395 | £11,404 | £14,333 | £16,356 | £54,704 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 78% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change