Flat DA1 2 beds 2 baths

Founders Court South, Dartford, Kent DA1

South East, England · DA1

Initial Investment

First Year

£110,020First Year

Profit From Rental Income

After 5 Years

£1,802

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£49,269

↗ 14%After 5 Years

Return On Investment

46%

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	£17,364	£17,624	£18,065	£18,517	£19,072	£90,642
Total Expenses	£17,512	£17,584	£17,671	£17,760	£17,858	£88,383
Profit Before Tax	£-148	£41	£394	£757	£1,214	£2,259
Profit After Tax	£-148	£33	£319	£613	£984	£1,802
Change In Property Value	£3,472	£3,507	£10,625	£14,592	£17,073	£49,269
Net Return	£3,324	£3,540	£10,945	£15,205	£18,056	£51,071
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	3%	3%	10%	14%	16%	46%

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