Flat DA14 2 beds 1 bath

Hadlow Road, Sidcup DA14

South East, England · DA14

Initial Investment

First Year

£135,500First Year

Profit From Rental Income

After 5 Years

£9,813

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£71,471

↗ 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	£19,320	£19,610	£19,904	£20,402	£20,912	£100,147
Total Expenses	£17,446	£17,524	£17,595	£17,686	£17,780	£88,031
Profit Before Tax	£1,875	£2,085	£2,309	£2,715	£3,131	£12,115
Profit After Tax	£1,518	£1,689	£1,870	£2,199	£2,536	£9,813
Change In Property Value	£4,200	£12,726	£17,477	£20,448	£16,620	£71,471
Net Return	£5,718	£14,415	£19,347	£22,647	£19,156	£81,284
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
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