Flat DA5 2 beds 2 baths

Beaconsfield Road, Bexley DA5

South East, England · DA5

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£1,770

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£39,990

↗ 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	£10,812	£10,974	£11,139	£11,417	£11,703	£56,045
Total Expenses	£10,642	£10,709	£10,766	£10,836	£10,907	£53,859
Profit Before Tax	£170	£266	£373	£582	£796	£2,186
Profit After Tax	£137	£215	£302	£471	£645	£1,770
Change In Property Value	£2,350	£7,121	£9,779	£11,441	£9,299	£39,990
Net Return	£2,487	£7,336	£10,081	£11,912	£9,944	£41,760
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	3%	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