Flat
DA8
4 beds
2 baths
Larner Road, Erith DA8
South East, England · DA8
View property listing
Initial Investment
£124,999First YearProfit From Rental Income
£37,585
↗ 30%After 5 Years
Change In Property Value
£55,342
↗ 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 | £30,264 | £30,718 | £31,486 | £32,273 | £33,241 | £157,982 |
| Total Expenses | £22,027 | £22,153 | £22,306 | £22,462 | £22,634 | £111,581 |
| Profit Before Tax | £8,237 | £8,565 | £9,180 | £9,811 | £10,607 | £46,401 |
| Profit After Tax | £6,672 | £6,938 | £7,436 | £7,947 | £8,592 | £37,585 |
| Change In Property Value | £3,900 | £3,939 | £11,935 | £16,391 | £19,177 | £55,342 |
| Net Return | £10,572 | £10,877 | £19,371 | £24,338 | £27,769 | £92,927 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 8% | 9% | 15% | 19% | 22% | 74% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change