Flat
DA8
2 beds
0 baths
Bronze Walk, Erith DA8
South East, England · DA8
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£31,478
↗ 30%After 5 Years
Change In Property Value
£46,828
↗ 14%After 5 Years
Return On Investment
75%
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 | £25,608 | £25,992 | £26,642 | £27,308 | £28,127 | £133,677 |
| Total Expenses | £18,715 | £18,823 | £18,954 | £19,088 | £19,235 | £94,815 |
| Profit Before Tax | £6,893 | £7,169 | £7,688 | £8,220 | £8,892 | £38,862 |
| Profit After Tax | £5,584 | £5,807 | £6,227 | £6,658 | £7,203 | £31,478 |
| Change In Property Value | £3,300 | £3,333 | £10,099 | £13,869 | £16,227 | £46,828 |
| Net Return | £8,884 | £9,140 | £16,326 | £20,528 | £23,430 | £78,307 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 75% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change