Flat DA8 2 beds 1 bath

Francis Court, Macarthur Close, Erith DA8

South East, England · DA8

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£14,325

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£32,638

↗ 14%After 5 Years

Return On Investment

67%

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	£17,856	£18,124	£18,577	£19,041	£19,613	£93,211
Total Expenses	£14,852	£14,969	£15,099	£15,232	£15,373	£75,526
Profit Before Tax	£3,004	£3,155	£3,478	£3,809	£4,239	£17,685
Profit After Tax	£2,433	£2,555	£2,817	£3,085	£3,434	£14,325
Change In Property Value	£2,300	£2,323	£7,039	£9,666	£11,310	£32,638
Net Return	£4,733	£4,878	£9,856	£12,752	£14,744	£46,963
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	7%	7%	14%	18%	21%	67%

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