Detached DA8 3 beds 2 baths

Dalmeny Road, Erith DA8

South East, England · DA8

Initial Investment

First Year

£142,500First Year

Profit From Rental Income

After 5 Years

£27,649

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£62,438

↗ 14%After 5 Years

Return On Investment

63%

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	£26,400	£26,796	£27,466	£28,153	£28,997	£137,812
Total Expenses	£20,597	£20,648	£20,726	£20,805	£20,901	£103,677
Profit Before Tax	£5,803	£6,148	£6,740	£7,347	£8,097	£34,135
Profit After Tax	£4,700	£4,980	£5,459	£5,951	£6,558	£27,649
Change In Property Value	£4,400	£4,444	£13,465	£18,492	£21,636	£62,438
Net Return	£9,100	£9,424	£18,925	£24,444	£28,194	£90,087
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	6%	7%	13%	17%	20%	63%

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