Terraced DA8 2 beds 1 bath

Beadle Place Callender Road, Erith, Kent DA8

South East, England · DA8

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£5,875

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£38,314

↗ 14%After 5 Years

Return On Investment

53%

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	£13,500	£13,703	£14,045	£14,396	£14,828	£70,472
Total Expenses	£12,562	£12,594	£12,639	£12,685	£12,739	£63,219
Profit Before Tax	£938	£1,109	£1,406	£1,711	£2,089	£7,253
Profit After Tax	£760	£898	£1,139	£1,386	£1,692	£5,875
Change In Property Value	£2,700	£2,727	£8,263	£11,348	£13,277	£38,314
Net Return	£3,460	£3,625	£9,402	£12,734	£14,969	£44,189
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	4%	4%	11%	15%	18%	53%

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