Flat
DA5
2 beds
2 baths
Beaconsfield Road, Bexley DA5
South East, England · DA5
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£-6,265
↘ -9%After 5 Years
Change In Property Value
£33,347
↗ 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 | £10,812 | £10,974 | £11,249 | £11,530 | £11,876 | £56,440 |
| Total Expenses | £12,405 | £12,467 | £12,537 | £12,609 | £12,687 | £62,705 |
| Profit Before Tax | £-1,593 | £-1,493 | £-1,289 | £-1,080 | £-811 | £-6,265 |
| Profit After Tax | £-1,593 | £-1,493 | £-1,289 | £-1,080 | £-811 | £-6,265 |
| Change In Property Value | £2,350 | £2,374 | £7,192 | £9,877 | £11,556 | £33,347 |
| Net Return | £757 | £881 | £5,903 | £8,797 | £10,745 | £27,082 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 15% | 38% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change