Terraced DA9 2 beds 1 bath

Charles Street, Greenhithe DA9

South East, England · DA9

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£4,479

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£42,571

↗ 14%After 5 Years

Return On Investment

50%

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	£14,400	£14,616	£14,981	£15,356	£15,817	£75,170
Total Expenses	£13,843	£13,876	£13,923	£13,971	£14,028	£69,640
Profit Before Tax	£558	£740	£1,059	£1,385	£1,789	£5,530
Profit After Tax	£452	£600	£857	£1,122	£1,449	£4,479
Change In Property Value	£3,000	£3,030	£9,181	£12,608	£14,752	£42,571
Net Return	£3,452	£3,630	£10,038	£13,730	£16,201	£47,050
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	4%	4%	11%	15%	17%	50%

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