Flat
DA14
1 bed
1 bath
71 Sidcup Hill, Sidcup DA14
South East, England · DA14
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£663
↗ 1%After 5 Years
Change In Property Value
£35,735
↗ 17%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,660 | £9,805 | £9,952 | £10,201 | £10,456 | £50,073 |
| Total Expenses | £9,723 | £9,787 | £9,843 | £9,910 | £9,978 | £49,240 |
| Profit Before Tax | £-63 | £18 | £109 | £291 | £478 | £833 |
| Profit After Tax | £-63 | £14 | £88 | £236 | £387 | £663 |
| Change In Property Value | £2,100 | £6,363 | £8,739 | £10,224 | £8,310 | £35,735 |
| Net Return | £2,037 | £6,377 | £8,827 | £10,460 | £8,697 | £36,398 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 3% | 10% | 14% | 16% | 14% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change