Flat DA6 1 bed 1 bath

Craft Court, 5 Regal Walk, Bexleyheath DA6

South East, England · DA6

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£1,868

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£44,244

↗ 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	£11,700	£11,875	£12,054	£12,355	£12,664	£60,648
Total Expenses	£11,536	£11,603	£11,662	£11,734	£11,807	£58,342
Profit Before Tax	£165	£272	£392	£621	£856	£2,306
Profit After Tax	£133	£221	£317	£503	£694	£1,868
Change In Property Value	£2,600	£7,878	£10,819	£12,658	£10,288	£44,244
Net Return	£2,733	£8,099	£11,136	£13,161	£10,982	£46,112
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