Flat DA14 2 beds 1 bath

Hadlow Road, Sidcup DA14

South East, England · DA14

Initial Investment

First Year

£139,000First Year

Profit From Rental Income

After 5 Years

£10,234

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£73,173

↗ 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	£19,776	£20,073	£20,374	£20,883	£21,405	£102,511
Total Expenses	£17,813	£17,893	£17,964	£18,056	£18,151	£89,877
Profit Before Tax	£1,963	£2,180	£2,410	£2,827	£3,254	£12,634
Profit After Tax	£1,590	£1,766	£1,952	£2,290	£2,636	£10,234
Change In Property Value	£4,300	£13,029	£17,893	£20,935	£17,016	£73,173
Net Return	£5,890	£14,795	£19,845	£23,225	£19,651	£83,406
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