Flat DA5 2 beds 2 baths

Beaconsfield Road, Bexley DA5

South East, England · DA5

Initial Investment

First Year

£72,250First Year

Profit From Rental Income

After 5 Years

£-6,254

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£33,702

↗ 14%After 5 Years

Return On Investment

38%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,920	£11,084	£11,361	£11,645	£11,994	£57,004
Total Expenses	£12,515	£12,577	£12,648	£12,720	£12,798	£63,258
Profit Before Tax	£-1,595	£-1,493	£-1,287	£-1,075	£-803	£-6,254
Profit After Tax	£-1,595	£-1,493	£-1,287	£-1,075	£-803	£-6,254
Change In Property Value	£2,375	£2,399	£7,268	£9,982	£11,679	£33,702
Net Return	£780	£905	£5,981	£8,906	£10,875	£27,448
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-9%
Total Net Return (%)	1%	1%	8%	12%	15%	38%

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