Terraced DA15 1 bed 1 bath

Clayworth Close, Sidcup, Kent DA15

South East, England · DA15

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£906

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£41,152

↗ 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	£13,056	£13,252	£13,583	£13,923	£14,340	£68,154
Total Expenses	£13,311	£13,342	£13,386	£13,431	£13,484	£66,955
Profit Before Tax	£-255	£-91	£197	£491	£857	£1,199
Profit After Tax	£-255	£-91	£159	£398	£694	£906
Change In Property Value	£2,900	£2,929	£8,875	£12,188	£14,260	£41,152
Net Return	£2,645	£2,838	£9,034	£12,586	£14,954	£42,058
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	3%	3%	10%	14%	17%	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