Flat
DA5
2 beds
2 baths
Weir Road, Bexley, Kent DA5
South East, England · DA5
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£-4,057
↘ -4%After 5 Years
Change In Property Value
£51,085
↗ 14%After 5 Years
Return On Investment
41%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,560 | £16,808 | £17,229 | £17,659 | £18,189 | £86,445 |
| Total Expenses | £17,939 | £18,010 | £18,095 | £18,182 | £18,277 | £90,503 |
| Profit Before Tax | £-1,379 | £-1,201 | £-866 | £-522 | £-88 | £-4,057 |
| Profit After Tax | £-1,379 | £-1,201 | £-866 | £-522 | £-88 | £-4,057 |
| Change In Property Value | £3,600 | £3,636 | £11,017 | £15,130 | £17,702 | £51,085 |
| Net Return | £2,221 | £2,435 | £10,151 | £14,608 | £17,614 | £47,028 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -4% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 15% | 41% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change