Flat
DA14
2 beds
1 bath
Hadlow Road, Sidcup DA14
South East, England · DA14
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£8,928
↗ 7%After 5 Years
Change In Property Value
£68,068
↗ 17%After 5 Years
Return On Investment
60%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,396 | £18,672 | £18,952 | £19,426 | £19,911 | £95,357 |
| Total Expenses | £16,710 | £16,787 | £16,856 | £16,945 | £17,037 | £84,335 |
| Profit Before Tax | £1,686 | £1,885 | £2,096 | £2,480 | £2,875 | £11,022 |
| Profit After Tax | £1,366 | £1,527 | £1,698 | £2,009 | £2,329 | £8,928 |
| Change In Property Value | £4,000 | £12,120 | £16,645 | £19,474 | £15,828 | £68,068 |
| Net Return | £5,366 | £13,647 | £18,342 | £21,484 | £18,157 | £76,996 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 4% | 11% | 14% | 17% | 14% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change