Flat DA15 2 beds 2 baths

Station Road, Sidcup, London DA15

South East, England · DA15

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£4,462

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£55,305

↗ 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	£14,628	£14,847	£15,070	£15,447	£15,833	£75,825
Total Expenses	£13,920	£13,992	£14,055	£14,134	£14,216	£70,316
Profit Before Tax	£708	£856	£1,015	£1,312	£1,617	£5,509
Profit After Tax	£574	£693	£822	£1,063	£1,310	£4,462
Change In Property Value	£3,250	£9,848	£13,524	£15,823	£12,861	£55,305
Net Return	£3,824	£10,541	£14,346	£16,886	£14,171	£59,767
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
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