Flat DA8 2 beds 2 baths

Macarthur Close, Erith DA8

South East, England · DA8

Initial Investment

First Year

£89,997First Year

Profit From Rental Income

After 5 Years

£25,114

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£41,151

↗ 14%After 5 Years

Return On Investment

74%

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	£22,512	£22,850	£23,421	£24,006	£24,727	£117,516
Total Expenses	£17,057	£17,166	£17,294	£17,425	£17,568	£86,511
Profit Before Tax	£5,455	£5,683	£6,126	£6,581	£7,159	£31,005
Profit After Tax	£4,419	£4,603	£4,962	£5,331	£5,799	£25,114
Change In Property Value	£2,900	£2,929	£8,875	£12,188	£14,260	£41,151
Net Return	£7,319	£7,532	£13,837	£17,519	£20,059	£66,265
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	8%	8%	15%	19%	22%	74%

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