Flat
DA10
2 beds
1 bath
Mortimer Square, Weldon, Ebbsfleet Valley, Swanscombe DA10
South East, England · DA10
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£-3,117
↘ -4%After 5 Years
Change In Property Value
£38,314
↗ 14%After 5 Years
Return On Investment
42%
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 | £12,960 | £13,154 | £13,483 | £13,820 | £14,235 | £67,653 |
| Total Expenses | £14,008 | £14,074 | £14,150 | £14,227 | £14,311 | £70,770 |
| Profit Before Tax | £-1,048 | £-919 | £-666 | £-407 | £-76 | £-3,117 |
| Profit After Tax | £-1,048 | £-919 | £-666 | £-407 | £-76 | £-3,117 |
| Change In Property Value | £2,700 | £2,727 | £8,263 | £11,348 | £13,277 | £38,314 |
| Net Return | £1,652 | £1,808 | £7,597 | £10,941 | £13,200 | £35,197 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -4% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 16% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change