Terraced DA8 3 beds 1 bath

Bramble Croft, Erith DA8

South East, England · DA8

Initial Investment

First Year

£101,550First Year

Profit From Rental Income

After 5 Years

£7,450

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£45,835

↗ 14%After 5 Years

Return On Investment

52%

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	£16,152	£16,394	£16,804	£17,224	£17,741	£84,316
Total Expenses	£14,930	£14,966	£15,018	£15,071	£15,133	£75,118
Profit Before Tax	£1,222	£1,428	£1,786	£2,154	£2,608	£9,198
Profit After Tax	£990	£1,157	£1,447	£1,744	£2,112	£7,450
Change In Property Value	£3,230	£3,262	£9,885	£13,575	£15,883	£45,835
Net Return	£4,220	£4,419	£11,332	£15,319	£17,995	£53,285
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	4%	4%	11%	15%	18%	52%

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