Flat
DA8
2 beds
2 baths
Chichester Wharf, Erith DA8
South East, England · DA8
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£17,029
↗ 20%After 5 Years
Change In Property Value
£39,024
↗ 14%After 5 Years
Return On Investment
66%
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 | £21,348 | £21,668 | £22,210 | £22,765 | £23,448 | £111,439 |
| Total Expenses | £17,779 | £17,920 | £18,076 | £18,236 | £18,405 | £90,416 |
| Profit Before Tax | £3,569 | £3,748 | £4,134 | £4,530 | £5,043 | £21,023 |
| Profit After Tax | £2,891 | £3,036 | £3,348 | £3,669 | £4,085 | £17,029 |
| Change In Property Value | £2,750 | £2,778 | £8,416 | £11,558 | £13,523 | £39,024 |
| Net Return | £5,641 | £5,813 | £11,764 | £15,227 | £17,608 | £56,052 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 21% | 66% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change