Flat DA7 1 bed 1 bath

Pelham Road, Bexleyheath, Kent DA7

South East, England · DA7

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£1,350

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£38,288

↗ 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	£10,356	£10,511	£10,669	£10,936	£11,209	£53,681
Total Expenses	£10,275	£10,341	£10,397	£10,466	£10,536	£52,014
Profit Before Tax	£81	£171	£272	£470	£673	£1,667
Profit After Tax	£66	£138	£220	£381	£545	£1,350
Change In Property Value	£2,250	£6,818	£9,363	£10,954	£8,903	£38,288
Net Return	£2,316	£6,956	£9,583	£11,335	£9,449	£39,638
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