Flat
DA14
1 bed
1 bath
Hatherley Road, Sidcup DA14
South East, England · DA14
View property listing
Initial Investment
£48,998First YearProfit From Rental Income
£-7,623
↘ -16%After 5 Years
Change In Property Value
£22,704
↗ 14%After 5 Years
Return On Investment
31%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,356 | £7,466 | £7,653 | £7,844 | £8,080 | £38,399 |
| Total Expenses | £9,083 | £9,140 | £9,202 | £9,265 | £9,331 | £46,022 |
| Profit Before Tax | £-1,727 | £-1,674 | £-1,549 | £-1,421 | £-1,252 | £-7,623 |
| Profit After Tax | £-1,727 | £-1,674 | £-1,549 | £-1,421 | £-1,252 | £-7,623 |
| Change In Property Value | £1,600 | £1,616 | £4,896 | £6,724 | £7,867 | £22,704 |
| Net Return | £-127 | £-58 | £3,347 | £5,304 | £6,616 | £15,081 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | 0% | 0% | 7% | 11% | 14% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change