Flat DA5 2 beds 2 baths

Old Bexley Lane, Bexley DA5

South East, England · DA5

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£-5,280

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£41,152

↗ 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	£13,344	£13,544	£13,883	£14,230	£14,657	£69,657
Total Expenses	£14,840	£14,906	£14,983	£15,062	£15,147	£74,938
Profit Before Tax	£-1,496	£-1,362	£-1,100	£-832	£-490	£-5,280
Profit After Tax	£-1,496	£-1,362	£-1,100	£-832	£-490	£-5,280
Change In Property Value	£2,900	£2,929	£8,875	£12,188	£14,260	£41,152
Net Return	£1,404	£1,567	£7,775	£11,356	£13,770	£35,872
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