Flat
DA8
2 beds
2 baths
Rainbow Road, Erith DA8
South East, England · DA8
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£24,458
↗ 31%After 5 Years
Change In Property Value
£36,895
↗ 14%After 5 Years
Return On Investment
77%
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 | £20,184 | £20,487 | £20,999 | £21,524 | £22,170 | £105,363 |
| Total Expenses | £14,834 | £14,922 | £15,027 | £15,134 | £15,252 | £75,168 |
| Profit Before Tax | £5,350 | £5,565 | £5,972 | £6,390 | £6,918 | £30,195 |
| Profit After Tax | £4,334 | £4,508 | £4,838 | £5,176 | £5,603 | £24,458 |
| Change In Property Value | £2,600 | £2,626 | £7,957 | £10,927 | £12,785 | £36,895 |
| Net Return | £6,934 | £7,134 | £12,794 | £16,103 | £18,388 | £61,353 |
| Return From Rental Income (%) | 5% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change