Flat DA6 3 beds 2 baths

Regal Walk, Bexleyheath DA6

South East, England · DA6

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£8,436

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£72,322

↗ 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	£19,128	£19,415	£19,706	£20,199	£20,704	£99,152
Total Expenses	£17,587	£17,666	£17,736	£17,827	£17,920	£88,736
Profit Before Tax	£1,541	£1,749	£1,970	£2,372	£2,784	£10,415
Profit After Tax	£1,248	£1,417	£1,596	£1,921	£2,255	£8,436
Change In Property Value	£4,250	£12,878	£17,685	£20,692	£16,818	£72,322
Net Return	£5,498	£14,294	£19,281	£22,613	£19,072	£80,758
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	4%	10%	14%	16%	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