Flat
DA14
2 beds
2 baths
Cross Road, Sidcup, Kent DA14
South East, England · DA14
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£10,023
↗ 7%After 5 Years
Change In Property Value
£72,322
↗ 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 | £19,548 | £19,841 | £20,139 | £20,642 | £21,158 | £101,329 |
| Total Expenses | £17,629 | £17,708 | £17,779 | £17,871 | £17,966 | £88,954 |
| Profit Before Tax | £1,919 | £2,133 | £2,360 | £2,771 | £3,193 | £12,375 |
| Profit After Tax | £1,554 | £1,728 | £1,911 | £2,244 | £2,586 | £10,023 |
| Change In Property Value | £4,250 | £12,878 | £17,685 | £20,692 | £16,818 | £72,322 |
| Net Return | £5,804 | £14,605 | £19,596 | £22,936 | £19,404 | £82,345 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| 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