Flat
DA14
1 bed
1 bath
Staines Walk, Sidcup, Kent DA14
South East, England · DA14
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£1,095
↗ 2%After 5 Years
Change In Property Value
£37,437
↗ 17%After 5 Years
Return On Investment
58%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,116 | £10,268 | £10,422 | £10,682 | £10,949 | £52,437 |
| Total Expenses | £10,090 | £10,155 | £10,212 | £10,280 | £10,349 | £51,086 |
| Profit Before Tax | £26 | £112 | £210 | £403 | £600 | £1,352 |
| Profit After Tax | £21 | £91 | £170 | £326 | £486 | £1,095 |
| Change In Property Value | £2,200 | £6,666 | £9,155 | £10,711 | £8,706 | £37,437 |
| Net Return | £2,221 | £6,757 | £9,325 | £11,037 | £9,192 | £38,532 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 2% |
| Total Net Return (%) | 3% | 10% | 14% | 16% | 14% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change