Flat DA14 1 bed 1 bath

Main Road, Sidcup DA14

South East, England · DA14

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£881

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£36,586

↗ 17%After 5 Years

Return On Investment

57%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,888	£10,036	£10,187	£10,442	£10,703	£51,255
Total Expenses	£9,906	£9,971	£10,027	£10,095	£10,163	£50,163
Profit Before Tax	£-18	£65	£160	£347	£539	£1,092
Profit After Tax	£-18	£53	£129	£281	£437	£881
Change In Property Value	£2,150	£6,515	£8,947	£10,467	£8,508	£36,586
Net Return	£2,132	£6,567	£9,076	£10,749	£8,945	£37,468
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	3%	10%	14%	16%	14%	57%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change