Flat DA14 2 beds 1 bath

Chislehurst Road, Sidcup DA14

South East, England · DA14

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£5,011

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£52,752

↗ 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	£14,256	£14,470	£14,687	£15,054	£15,430	£73,897
Total Expenses	£13,400	£13,471	£13,534	£13,612	£13,693	£67,710
Profit Before Tax	£856	£999	£1,153	£1,442	£1,738	£6,187
Profit After Tax	£693	£809	£934	£1,168	£1,407	£5,011
Change In Property Value	£3,100	£9,393	£12,900	£15,093	£12,267	£52,752
Net Return	£3,793	£10,202	£13,834	£16,260	£13,674	£57,764
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
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