Flat
DA7
2 beds
1 bath
Old Manor Way, Bexleyheath DA7
South East, England · DA7
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£7,878
↗ 7%After 5 Years
Change In Property Value
£63,813
↗ 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 | £17,256 | £17,515 | £17,778 | £18,222 | £18,678 | £89,448 |
| Total Expenses | £15,791 | £15,867 | £15,934 | £16,021 | £16,109 | £79,722 |
| Profit Before Tax | £1,465 | £1,648 | £1,843 | £2,201 | £2,569 | £9,726 |
| Profit After Tax | £1,186 | £1,335 | £1,493 | £1,783 | £2,081 | £7,878 |
| Change In Property Value | £3,750 | £11,363 | £15,605 | £18,257 | £14,839 | £63,813 |
| Net Return | £4,936 | £12,697 | £17,097 | £20,040 | £16,920 | £71,691 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 7% |
| Total Net Return (%) | 4% | 11% | 14% | 17% | 14% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change