Flat DA15 2 beds 1 bath

Park Mead, Sidcup, Kent DA15

South East, England · DA15

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£2,453

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£46,796

↗ 17%After 5 Years

Return On Investment

58%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,372	£12,558	£12,746	£13,065	£13,391	£64,131
Total Expenses	£12,085	£12,154	£12,214	£12,287	£12,363	£61,103
Profit Before Tax	£287	£404	£532	£777	£1,028	£3,028
Profit After Tax	£232	£327	£431	£630	£833	£2,453
Change In Property Value	£2,750	£8,333	£11,443	£13,389	£10,882	£46,796
Net Return	£2,982	£8,659	£11,874	£14,018	£11,715	£49,249
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	4%	10%	14%	17%	14%	58%

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