Flat
DA8
2 beds
1 bath
Canada Road, Slade Green DA8
South East, England · DA8
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£19,978
↗ 29%After 5 Years
Change In Property Value
£32,638
↗ 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 | £17,760 | £18,026 | £18,477 | £18,939 | £19,507 | £92,710 |
| Total Expenses | £13,419 | £13,504 | £13,603 | £13,704 | £13,815 | £68,045 |
| Profit Before Tax | £4,341 | £4,523 | £4,874 | £5,235 | £5,692 | £24,664 |
| Profit After Tax | £3,516 | £3,663 | £3,948 | £4,240 | £4,611 | £19,978 |
| Change In Property Value | £2,300 | £2,323 | £7,039 | £9,666 | £11,310 | £32,638 |
| Net Return | £5,816 | £5,986 | £10,987 | £13,906 | £15,920 | £52,616 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 8% | 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