Flat DA8 2 beds 1 bath

Hawthorn Place, Erith, Kent DA8

South East, England · DA8

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£21,388

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£34,057

↗ 14%After 5 Years

Return On Investment

76%

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	£18,624	£18,903	£19,376	£19,860	£20,456	£97,220
Total Expenses	£13,966	£14,054	£14,156	£14,262	£14,376	£70,814
Profit Before Tax	£4,658	£4,850	£5,219	£5,599	£6,080	£26,405
Profit After Tax	£3,773	£3,928	£4,228	£4,535	£4,925	£21,388
Change In Property Value	£2,400	£2,424	£7,345	£10,087	£11,801	£34,057
Net Return	£6,173	£6,352	£11,573	£14,622	£16,726	£55,445
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	8%	9%	16%	20%	23%	76%

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