Terraced
DA14
3 beds
1 bath
Church Road, Sidcup DA14
South East, England · DA14
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£17,047
↗ 12%After 5 Years
Change In Property Value
£74,874
↗ 17%After 5 Years
Return On Investment
65%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,244 | £20,548 | £20,856 | £21,377 | £21,912 | £104,937 |
| Total Expenses | £16,681 | £16,724 | £16,765 | £16,828 | £16,892 | £83,891 |
| Profit Before Tax | £3,563 | £3,823 | £4,091 | £4,549 | £5,020 | £21,046 |
| Profit After Tax | £2,886 | £3,097 | £3,313 | £3,685 | £4,066 | £17,047 |
| Change In Property Value | £4,400 | £13,332 | £18,309 | £21,422 | £17,411 | £74,874 |
| Net Return | £7,286 | £16,429 | £21,623 | £25,107 | £21,477 | £91,921 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 5% | 12% | 15% | 18% | 15% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change