Semi Detached DA14 3 beds 1 bath

Riverside Road, Sidcup DA14

South East, England · DA14

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£5,085

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£70,952

↗ 14%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,004	£23,349	£23,933	£24,531	£25,267	£120,084
Total Expenses	£22,638	£22,684	£22,753	£22,824	£22,908	£113,807
Profit Before Tax	£366	£665	£1,180	£1,707	£2,359	£6,277
Profit After Tax	£297	£539	£956	£1,383	£1,911	£5,085
Change In Property Value	£5,000	£5,050	£15,302	£21,014	£24,586	£70,952
Net Return	£5,297	£5,589	£16,257	£22,397	£26,497	£76,037
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	3%	3%	10%	14%	16%	47%

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