Flat
DA8
2 beds
2 baths
Schooner House, Chichester Wharf DA8
South East, England · DA8
View property listing
Initial Investment
£81,247First YearProfit From Rental Income
£15,812
↗ 19%After 5 Years
Change In Property Value
£37,604
↗ 14%After 5 Years
Return On Investment
66%
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 | £20,568 | £20,877 | £21,398 | £21,933 | £22,591 | £107,368 |
| Total Expenses | £17,270 | £17,409 | £17,563 | £17,719 | £17,885 | £87,847 |
| Profit Before Tax | £3,298 | £3,467 | £3,836 | £4,214 | £4,706 | £19,521 |
| Profit After Tax | £2,671 | £2,808 | £3,107 | £3,414 | £3,812 | £15,812 |
| Change In Property Value | £2,650 | £2,676 | £8,110 | £11,137 | £13,031 | £37,604 |
| Net Return | £5,321 | £5,485 | £11,217 | £14,551 | £16,843 | £53,416 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 21% | 66% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change