Flat DA7 3 beds 1 bath

Northall Road, Bexleyheath DA7

South East, England · DA7

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£11,119

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£76,576

↗ 17%After 5 Years

Return On Investment

60%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,700	£21,010	£21,326	£21,859	£22,405	£107,300
Total Expenses	£18,549	£18,630	£18,702	£18,797	£18,895	£93,573
Profit Before Tax	£2,151	£2,381	£2,623	£3,061	£3,511	£13,727
Profit After Tax	£1,743	£1,928	£2,125	£2,480	£2,844	£11,119
Change In Property Value	£4,500	£13,635	£18,725	£21,909	£17,807	£76,576
Net Return	£6,243	£15,563	£20,850	£24,388	£20,650	£87,695
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	4%	11%	14%	17%	14%	60%

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