Flat DA14 1 bed 1 bath

Linden Court, Main Road, Sidcup, Kent DA14

South East, England · DA14

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£-8,315

↘ -22%After 5 Years

Change In Property Value

After 5 Years

£17,028

↗ 14%After 5 Years

Return On Investment

24%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,520	£5,603	£5,743	£5,886	£6,063	£28,815
Total Expenses	£7,313	£7,367	£7,424	£7,482	£7,543	£37,130
Profit Before Tax	£-1,793	£-1,764	£-1,681	£-1,596	£-1,480	£-8,315
Profit After Tax	£-1,793	£-1,764	£-1,681	£-1,596	£-1,480	£-8,315
Change In Property Value	£1,200	£1,212	£3,672	£5,043	£5,901	£17,028
Net Return	£-593	£-552	£1,991	£3,447	£4,421	£8,714
Return From Rental Income (%)	-5%	-5%	-5%	-4%	-4%	-22%
Total Net Return (%)	-2%	-1%	5%	9%	12%	24%

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