Flat DA7 1 bed 1 bath

Sterling Road, Bexleyheath DA7

South East, England · DA7

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£3,961

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£48,498

↗ 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	£13,116	£13,313	£13,512	£13,850	£14,196	£67,988
Total Expenses	£12,481	£12,551	£12,612	£12,688	£12,765	£63,097
Profit Before Tax	£635	£762	£900	£1,163	£1,431	£4,890
Profit After Tax	£514	£617	£729	£942	£1,160	£3,961
Change In Property Value	£2,850	£8,636	£11,859	£13,876	£11,278	£48,498
Net Return	£3,364	£9,252	£12,589	£14,817	£12,437	£52,459
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	4%	10%	14%	17%	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