Flat DA15 1 bed 1 bath

Station Road, Sidcup DA15

South East, England · DA15

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£458

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£38,288

↗ 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	£10,128	£10,280	£10,434	£10,695	£10,962	£52,499
Total Expenses	£10,252	£10,317	£10,374	£10,442	£10,511	£51,896
Profit Before Tax	£-124	£-37	£60	£253	£451	£603
Profit After Tax	£-124	£-37	£49	£205	£366	£458
Change In Property Value	£2,250	£6,818	£9,363	£10,954	£8,903	£38,288
Net Return	£2,126	£6,780	£9,412	£11,160	£9,269	£38,746
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	3%	10%	14%	16%	14%	57%

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