Flat
DA10
1 bed
0 baths
"Sandstone House" at Castle Hill Dr, Ebbsfleet Valley, Swanscombe DA10
South East, England · DA10
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£-3,660
↘ -5%After 5 Years
Change In Property Value
£35,476
↗ 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 | £12,000 | £12,180 | £12,484 | £12,797 | £13,181 | £62,642 |
| Total Expenses | £13,119 | £13,183 | £13,256 | £13,331 | £13,412 | £66,301 |
| Profit Before Tax | £-1,119 | £-1,003 | £-772 | £-535 | £-232 | £-3,660 |
| Profit After Tax | £-1,119 | £-1,003 | £-772 | £-535 | £-232 | £-3,660 |
| Change In Property Value | £2,500 | £2,525 | £7,651 | £10,507 | £12,293 | £35,476 |
| Net Return | £1,381 | £1,522 | £6,879 | £9,972 | £12,061 | £31,816 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| 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