Flat DA5 2 beds 2 baths

Academy Court, Beaconsfield Road, Bexley DA5

South East, England · DA5

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£2,866

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£44,244

↗ 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	£11,964	£12,143	£12,326	£12,634	£12,950	£62,016
Total Expenses	£11,562	£11,630	£11,689	£11,762	£11,836	£58,478
Profit Before Tax	£402	£514	£637	£872	£1,114	£3,538
Profit After Tax	£326	£416	£516	£706	£902	£2,866
Change In Property Value	£2,600	£7,878	£10,819	£12,658	£10,288	£44,244
Net Return	£2,926	£8,294	£11,335	£13,365	£11,191	£47,110
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	4%	10%	14%	17%	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