Flat
DA14
3 beds
2 baths
Hadlow Road, Sidcup DA14
South East, England · DA14
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£13,310
↗ 8%After 5 Years
Change In Property Value
£85,084
↗ 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 | £23,004 | £23,349 | £23,699 | £24,292 | £24,899 | £119,243 |
| Total Expenses | £20,388 | £20,472 | £20,548 | £20,650 | £20,753 | £102,811 |
| Profit Before Tax | £2,616 | £2,877 | £3,151 | £3,642 | £4,146 | £16,432 |
| Profit After Tax | £2,119 | £2,330 | £2,552 | £2,950 | £3,358 | £13,310 |
| Change In Property Value | £5,000 | £15,150 | £20,806 | £24,343 | £19,785 | £85,084 |
| Net Return | £7,119 | £17,480 | £23,358 | £27,293 | £23,144 | £98,394 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 4% | 11% | 14% | 17% | 14% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change