Semi Detached DA15 3 beds 1 bath

Halfway Street, Sidcup DA15

South East, England · DA15

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£20,722

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£97,847

↗ 17%After 5 Years

Return On Investment

62%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,872	£26,260	£26,654	£27,320	£28,003	£134,110
Total Expenses	£21,588	£21,639	£21,689	£21,766	£21,845	£108,526
Profit Before Tax	£4,284	£4,621	£4,965	£5,554	£6,159	£25,583
Profit After Tax	£3,470	£3,743	£4,022	£4,499	£4,988	£20,722
Change In Property Value	£5,750	£17,423	£23,927	£27,994	£22,753	£97,847
Net Return	£9,220	£21,165	£27,949	£32,494	£27,742	£118,570
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	5%	11%	15%	17%	15%	62%

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