Flat DA14 3 beds 2 baths

Hadlow Road, Sidcup DA14

South East, England · DA14

Initial Investment

First Year

£153,000First Year

Profit From Rental Income

After 5 Years

£12,004

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£79,979

↗ 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	£21,624	£21,948	£22,278	£22,835	£23,405	£112,090
Total Expenses	£19,285	£19,367	£19,441	£19,539	£19,638	£97,270
Profit Before Tax	£2,339	£2,581	£2,837	£3,296	£3,767	£14,820
Profit After Tax	£1,895	£2,091	£2,298	£2,670	£3,051	£12,004
Change In Property Value	£4,700	£14,241	£19,558	£22,882	£18,598	£79,979
Net Return	£6,595	£16,332	£21,855	£25,552	£21,650	£91,984
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
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