Flat
DA5
1 bed
1 bath
8-12 Bexley High Street, Bexley DA5
South East, England · DA5
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£211
↗ 0%After 5 Years
Change In Property Value
£34,034
↗ 17%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,204 | £9,342 | £9,482 | £9,719 | £9,962 | £47,710 |
| Total Expenses | £9,355 | £9,419 | £9,474 | £9,540 | £9,607 | £47,395 |
| Profit Before Tax | £-151 | £-77 | £8 | £179 | £356 | £314 |
| Profit After Tax | £-151 | £-77 | £6 | £145 | £288 | £211 |
| Change In Property Value | £2,000 | £6,060 | £8,322 | £9,737 | £7,914 | £34,034 |
| Net Return | £1,849 | £5,983 | £8,329 | £9,883 | £8,202 | £34,245 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 3% | 10% | 14% | 16% | 13% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change