Flat
DA8
2 beds
1 bath
Park Crescent, Erith DA8
South East, England · DA8
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£29,950
↗ 30%After 5 Years
Change In Property Value
£44,700
↗ 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 | £24,444 | £24,811 | £25,431 | £26,067 | £26,849 | £127,601 |
| Total Expenses | £17,887 | £17,991 | £18,117 | £18,245 | £18,386 | £90,626 |
| Profit Before Tax | £6,557 | £6,819 | £7,314 | £7,822 | £8,463 | £36,975 |
| Profit After Tax | £5,311 | £5,524 | £5,925 | £6,336 | £6,855 | £29,950 |
| Change In Property Value | £3,150 | £3,182 | £9,640 | £13,239 | £15,489 | £44,700 |
| Net Return | £8,461 | £8,705 | £15,564 | £19,575 | £22,344 | £74,650 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change