Semi Detached
DA8
3 beds
2 baths
Richmer Road, Erith DA8
South East, England · DA8
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£11,933
↗ 8%After 5 Years
Change In Property Value
£67,404
↗ 14%After 5 Years
Return On Investment
51%
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 | £23,748 | £24,104 | £24,707 | £25,324 | £26,084 | £123,968 |
| Total Expenses | £21,720 | £21,768 | £21,839 | £21,911 | £21,998 | £109,236 |
| Profit Before Tax | £2,028 | £2,337 | £2,868 | £3,413 | £4,086 | £14,732 |
| Profit After Tax | £1,642 | £1,893 | £2,323 | £2,765 | £3,310 | £11,933 |
| Change In Property Value | £4,750 | £4,798 | £14,536 | £19,963 | £23,357 | £67,404 |
| Net Return | £6,392 | £6,690 | £16,860 | £22,728 | £26,667 | £79,337 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 4% | 4% | 11% | 15% | 17% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change