Flat DA8 1 bed 1 bath

Mildred Road, Erith DA8

South East, England · DA8

Initial Investment

First Year

£62,500First Year

Profit From Rental Income

After 5 Years

£-2,964

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£29,090

↗ 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	£10,248	£10,402	£10,662	£10,928	£11,256	£53,496
Total Expenses	£11,158	£11,220	£11,289	£11,359	£11,434	£56,460
Profit Before Tax	£-910	£-818	£-627	£-431	£-178	£-2,964
Profit After Tax	£-910	£-818	£-627	£-431	£-178	£-2,964
Change In Property Value	£2,050	£2,071	£6,274	£8,616	£10,080	£29,090
Net Return	£1,140	£1,253	£5,647	£8,185	£9,902	£26,127
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	2%	2%	9%	13%	16%	42%

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