Terraced DA8 3 beds 1 bath

Maynard Close, Erith DA8

South East, England · DA8

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£8,849

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£52,504

↗ 14%After 5 Years

Return On Investment

52%

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	£18,504	£18,782	£19,251	£19,732	£20,324	£96,593
Total Expenses	£17,030	£17,069	£17,127	£17,186	£17,256	£85,669
Profit Before Tax	£1,474	£1,712	£2,124	£2,546	£3,068	£10,924
Profit After Tax	£1,194	£1,387	£1,720	£2,062	£2,485	£8,849
Change In Property Value	£3,700	£3,737	£11,323	£15,550	£18,194	£52,504
Net Return	£4,894	£5,124	£13,044	£17,613	£20,679	£61,353
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	4%	4%	11%	15%	18%	52%

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