Flat DA5 2 beds 1 bath

Woodside Lane, Bexley DA5

South East, England · DA5

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£-5,360

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£40,443

↗ 14%After 5 Years

Return On Investment

40%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,116	£13,313	£13,646	£13,987	£14,406	£68,467
Total Expenses	£14,619	£14,685	£14,761	£14,839	£14,923	£73,827
Profit Before Tax	£-1,503	£-1,372	£-1,115	£-852	£-517	£-5,360
Profit After Tax	£-1,503	£-1,372	£-1,115	£-852	£-517	£-5,360
Change In Property Value	£2,850	£2,879	£8,722	£11,978	£14,014	£40,443
Net Return	£1,347	£1,507	£7,607	£11,126	£13,497	£35,083
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-6%
Total Net Return (%)	2%	2%	9%	13%	15%	40%

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