Flat DA6 2 beds 1 bath

Upton Road, Bexleyheath DA6

South East, England · DA6

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£-6,894

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£38,314

↗ 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	£12,156	£12,338	£12,647	£12,963	£13,352	£63,456
Total Expenses	£13,928	£13,992	£14,066	£14,141	£14,223	£70,350
Profit Before Tax	£-1,772	£-1,654	£-1,419	£-1,178	£-871	£-6,894
Profit After Tax	£-1,772	£-1,654	£-1,419	£-1,178	£-871	£-6,894
Change In Property Value	£2,700	£2,727	£8,263	£11,348	£13,277	£38,314
Net Return	£928	£1,073	£6,844	£10,169	£12,406	£31,420
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
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