Flat DA6 1 bed 1 bath

Craft Court, 5 Regal Walk, Bexleyheath DA6

South East, England · DA6

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£-7,053

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£36,895

↗ 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	£11,700	£11,875	£12,172	£12,477	£12,851	£61,076
Total Expenses	£13,486	£13,549	£13,622	£13,696	£13,776	£68,128
Profit Before Tax	£-1,786	£-1,674	£-1,449	£-1,219	£-925	£-7,053
Profit After Tax	£-1,786	£-1,674	£-1,449	£-1,219	£-925	£-7,053
Change In Property Value	£2,600	£2,626	£7,957	£10,927	£12,785	£36,895
Net Return	£815	£952	£6,507	£9,708	£11,860	£29,842
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-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