Flat
DA5
2 beds
2 baths
Bexley High Street, Bexley DA5
South East, England · DA5
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£-3,899
↘ -3%After 5 Years
Change In Property Value
£52,504
↗ 14%After 5 Years
Return On Investment
41%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,016 | £17,271 | £17,703 | £18,146 | £18,690 | £88,826 |
| Total Expenses | £18,381 | £18,453 | £18,539 | £18,627 | £18,724 | £92,725 |
| Profit Before Tax | £-1,365 | £-1,182 | £-836 | £-482 | £-34 | £-3,899 |
| Profit After Tax | £-1,365 | £-1,182 | £-836 | £-482 | £-34 | £-3,899 |
| Change In Property Value | £3,700 | £3,737 | £11,323 | £15,550 | £18,194 | £52,504 |
| Net Return | £2,335 | £2,555 | £10,487 | £15,069 | £18,160 | £48,606 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 15% | 41% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change