Flat
DA5
1 bed
1 bath
Upton Road South, Bexley DA5
South East, England · DA5
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£-5,575
↘ -7%After 5 Years
Change In Property Value
£39,024
↗ 14%After 5 Years
Return On Investment
39%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,648 | £12,838 | £13,159 | £13,488 | £13,892 | £66,024 |
| Total Expenses | £14,175 | £14,240 | £14,315 | £14,392 | £14,475 | £71,599 |
| Profit Before Tax | £-1,527 | £-1,403 | £-1,157 | £-905 | £-583 | £-5,575 |
| Profit After Tax | £-1,527 | £-1,403 | £-1,157 | £-905 | £-583 | £-5,575 |
| Change In Property Value | £2,750 | £2,778 | £8,416 | £11,558 | £13,523 | £39,024 |
| Net Return | £1,223 | £1,375 | £7,259 | £10,653 | £12,939 | £33,449 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 1% | 2% | 9% | 13% | 15% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change