Flat DA15 0 beds 0 baths

Blackfen Road, Sidcup DA15

South East, England · DA15

Initial Investment

First Year

£298,250First Year

Profit From Rental Income

After 5 Years

£26,716

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£150,600

↗ 17%After 5 Years

Return On Investment

59%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£39,828	£40,425	£41,032	£42,058	£43,109	£206,452
Total Expenses	£34,458	£34,567	£34,669	£34,813	£34,961	£173,469
Profit Before Tax	£5,370	£5,858	£6,363	£7,244	£8,148	£32,983
Profit After Tax	£4,350	£4,745	£5,154	£5,868	£6,600	£26,716
Change In Property Value	£8,850	£26,816	£36,827	£43,087	£35,020	£150,600
Net Return	£13,200	£31,560	£41,980	£48,955	£41,620	£177,316
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	4%	11%	14%	16%	14%	59%

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