Flat DA17 1 bed 1 bath

Erith Road, Belvedere DA17

South East, England · DA17

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£-3,484

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£26,962

↗ 14%After 5 Years

Return On Investment

40%

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	£9,504	£9,647	£9,888	£10,135	£10,439	£49,612
Total Expenses	£10,489	£10,549	£10,616	£10,685	£10,758	£53,096
Profit Before Tax	£-985	£-902	£-728	£-550	£-319	£-3,484
Profit After Tax	£-985	£-902	£-728	£-550	£-319	£-3,484
Change In Property Value	£1,900	£1,919	£5,815	£7,985	£9,343	£26,962
Net Return	£915	£1,017	£5,086	£7,436	£9,024	£23,478
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-6%
Total Net Return (%)	2%	2%	9%	13%	16%	40%

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