Flat DA14 2 beds 1 bath

Craybrooke Road, Sidcup DA14

South East, England · DA14

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£5,267

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£53,603

↗ 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	£14,496	£14,713	£14,934	£15,307	£15,690	£75,141
Total Expenses	£13,585	£13,656	£13,720	£13,799	£13,880	£68,639
Profit Before Tax	£911	£1,057	£1,215	£1,509	£1,811	£6,502
Profit After Tax	£738	£856	£984	£1,222	£1,467	£5,267
Change In Property Value	£3,150	£9,545	£13,108	£15,336	£12,465	£53,603
Net Return	£3,888	£10,401	£14,092	£16,558	£13,931	£58,870
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	4%	11%	14%	17%	14%	60%

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